Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $298k initial cash invested.
-10.1%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$7,954
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,954 income − $10,463 expenses = $2,509 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,333
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,954
Total Expenses
$10,463
Mortgage P&I
85%
$6,748
Property Taxes
7%
$539
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$239
Maintenance
4%
$318
Other
11%
$875