Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.28% first-year return on $296k initial cash invested.
-11.28%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$7,126
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,126 income − $9,906 expenses = $2,780 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,231
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,126
Total Expenses
$9,906
Mortgage P&I
94%
$6,682
Property Taxes
6%
$416
Home Insurance
5%
$385
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784