Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.54% first-year return on $297k initial cash invested.
-18.54%
Cash On Cash
2.57%
Cap Rate
0.39
DSCR
$5,224
Rent
-$4,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $9,817 expenses = $4,593 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$9,817
Mortgage P&I
139%
$7,236
Property Taxes
6%
$338
Home Insurance
9%
$466
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575