Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.93% first-year return on $296k initial cash invested.
-19.93%
Cash On Cash
2.26%
Cap Rate
0.35
DSCR
$5,736
Rent
-$4,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,736 income − $10,646 expenses = $4,910 out of pocket
Investment Breakdown
|
Purchase Price
$1322k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$264k
Closing costs
1%
$13,223
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,736
Total Expenses
$10,646
Mortgage P&I
125%
$7,175
Property Taxes
18%
$1,041
Home Insurance
8%
$481
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$631