Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.81% first-year return on $296k initial cash invested.
-13.81%
Cash On Cash
3.31%
Cap Rate
0.54
DSCR
$6,424
Rent
-$3,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,424 income − $9,833 expenses = $3,409 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,424
Total Expenses
$9,833
Mortgage P&I
106%
$6,807
Property Taxes
6%
$377
Home Insurance
7%
$464
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707