Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $296k initial cash invested.
-9.75%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$8,562
Rent
-$2,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,562 income − $10,969 expenses = $2,407 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,562
Total Expenses
$10,969
Mortgage P&I
77%
$6,598
Property Taxes
10%
$883
Home Insurance
5%
$464
HOA
1%
$114
Property Management
12%
$1,027
CapEx
4%
$342
Vacancy
3%
$257
Maintenance
4%
$342
Other
11%
$942