Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.22% first-year return on $299k initial cash invested.
-10.22%
Cash On Cash
4.24%
Cap Rate
0.68
DSCR
$9,189
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,189 income − $11,735 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,378
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,189
Total Expenses
$11,735
Mortgage P&I
75%
$6,900
Property Taxes
13%
$1,237
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,103
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,011