Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.79% first-year return on $296k initial cash invested.
-22.79%
Cash On Cash
1.97%
Cap Rate
0.29
DSCR
$5,096
Rent
-$5,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $10,713 expenses = $5,617 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,225
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$10,713
Mortgage P&I
149%
$7,580
Property Taxes
12%
$624
Home Insurance
12%
$628
HOA
3%
$147
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561