Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.93% first-year return on $295k initial cash invested.
-15.93%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$6,723
Rent
-$3,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,723 income − $10,644 expenses = $3,921 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,210
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,723
Total Expenses
$10,644
Mortgage P&I
98%
$6,614
Property Taxes
19%
$1,276
Home Insurance
7%
$467
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740