Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.99% first-year return on $296k initial cash invested.
-19.99%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$5,330
Rent
-$4,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,330 income − $10,266 expenses = $4,936 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$10,266
Mortgage P&I
125%
$6,687
Property Taxes
24%
$1,303
Home Insurance
9%
$464
HOA
0%
$0
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586