Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.4% first-year return on $300k initial cash invested.
-17.4%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$6,446
Rent
-$4,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,446 income − $10,798 expenses = $4,352 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,432
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,446
Total Expenses
$10,798
Mortgage P&I
106%
$6,801
Property Taxes
19%
$1,248
Home Insurance
8%
$490
HOA
1%
$67
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709