Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.03% first-year return on $298k initial cash invested.
-19.03%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$4,656
Rent
-$4,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $9,378 expenses = $4,722 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,323
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$9,378
Mortgage P&I
142%
$6,629
Property Taxes
11%
$501
Home Insurance
11%
$516
HOA
3%
$149
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512