Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.85% first-year return on $299k initial cash invested.
-11.85%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$8,592
Rent
-$2,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,592 income − $11,541 expenses = $2,949 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,368
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,592
Total Expenses
$11,541
Mortgage P&I
78%
$6,705
Property Taxes
14%
$1,192
Home Insurance
5%
$472
HOA
3%
$250
Property Management
12%
$1,031
CapEx
4%
$344
Vacancy
3%
$258
Maintenance
4%
$344
Other
11%
$945