Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $295k initial cash invested.
-13.92%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$6,854
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,854 income − $10,277 expenses = $3,423 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,196
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,854
Total Expenses
$10,277
Mortgage P&I
98%
$6,689
Property Taxes
11%
$786
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754