Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.18% first-year return on $298k initial cash invested.
-15.18%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$6,195
Rent
-$3,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,195 income − $9,967 expenses = $3,772 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,346
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,195
Total Expenses
$9,967
Mortgage P&I
107%
$6,607
Property Taxes
11%
$689
Home Insurance
6%
$385
HOA
3%
$180
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681