Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.57% first-year return on $298k initial cash invested.
-15.57%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,494
Rent
-$3,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,494 income − $10,356 expenses = $3,862 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,317
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,494
Total Expenses
$10,356
Mortgage P&I
103%
$6,685
Property Taxes
15%
$991
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714