Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.15% first-year return on $296k initial cash invested.
-14.15%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$7,398
Rent
-$3,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,398 income − $10,892 expenses = $3,494 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,256
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,398
Total Expenses
$10,892
Mortgage P&I
91%
$6,743
Property Taxes
16%
$1,215
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$888
CapEx
4%
$296
Vacancy
3%
$222
Maintenance
4%
$296
Other
11%
$814