Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.45% first-year return on $297k initial cash invested.
-14.45%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$7,220
Rent
-$3,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,220 income − $10,795 expenses = $3,575 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,284
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,220
Total Expenses
$10,795
Mortgage P&I
91%
$6,562
Property Taxes
18%
$1,306
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$866
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$794