Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.78% first-year return on $295k initial cash invested.
-11.78%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$7,624
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,624 income − $10,520 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,188
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,624
Total Expenses
$10,520
Mortgage P&I
86%
$6,528
Property Taxes
12%
$946
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839