Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.03% first-year return on $299k initial cash invested.
-14.03%
Cash On Cash
3.81%
Cap Rate
0.57
DSCR
$7,581
Rent
-$3,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,581 income − $11,077 expenses = $3,496 out of pocket
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,377
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,581
Total Expenses
$11,077
Mortgage P&I
98%
$7,437
Property Taxes
5%
$415
Home Insurance
9%
$648
HOA
0%
$0
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834