Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $297k initial cash invested.
-18.48%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$4,922
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $9,502 expenses = $4,580 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,307
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$9,502
Mortgage P&I
136%
$6,708
Property Taxes
13%
$630
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541