Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.96% first-year return on $299k initial cash invested.
-21.96%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$3,603
Rent
-$5,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $9,082 expenses = $5,479 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,398
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$9,082
Mortgage P&I
188%
$6,790
Property Taxes
16%
$578
Home Insurance
14%
$490
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396