Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.35% first-year return on $299k initial cash invested.
-12.35%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$6,645
Rent
-$3,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,645 income − $9,726 expenses = $3,081 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,645
Total Expenses
$9,726
Mortgage P&I
101%
$6,705
Property Taxes
4%
$293
Home Insurance
7%
$469
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$731