Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $300k initial cash invested.
-13.33%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$6,579
Rent
-$3,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $9,905 expenses = $3,326 out of pocket
Investment Breakdown
|
Purchase Price
$1341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,406
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$9,905
Mortgage P&I
101%
$6,633
Property Taxes
9%
$600
Home Insurance
7%
$436
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724