Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.95% first-year return on $298k initial cash invested.
-15.95%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$6,428
Rent
-$3,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,428 income − $10,385 expenses = $3,957 out of pocket
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,428
Total Expenses
$10,385
Mortgage P&I
105%
$6,737
Property Taxes
10%
$671
Home Insurance
8%
$485
HOA
5%
$307
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707