Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.7% first-year return on $298k initial cash invested.
-16.7%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$4,968
Rent
-$4,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,968 income − $9,113 expenses = $4,145 out of pocket
Investment Breakdown
|
Purchase Price
$1333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,327
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,968
Total Expenses
$9,113
Mortgage P&I
132%
$6,552
Property Taxes
8%
$382
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546