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 $299k initial cash invested.
-15.99%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$6,381
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,381 income − $10,370 expenses = $3,989 out of pocket
Investment Breakdown
|
Purchase Price
$1340k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,395
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,381
Total Expenses
$10,370
Mortgage P&I
107%
$6,801
Property Taxes
13%
$855
Home Insurance
8%
$486
HOA
1%
$59
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$702