Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.99% first-year return on $295k initial cash invested.
-15.99%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$5,040
Rent
-$3,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $8,973 expenses = $3,933 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$8,973
Mortgage P&I
130%
$6,531
Property Taxes
5%
$266
Home Insurance
9%
$462
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554