Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $297k initial cash invested.
-15.84%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,320
Rent
-$3,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,320 income − $10,246 expenses = $3,926 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,309
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,320
Total Expenses
$10,246
Mortgage P&I
107%
$6,782
Property Taxes
13%
$843
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$695