Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.52% first-year return on $300k initial cash invested.
-18.52%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$6,826
Rent
-$4,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,826 income − $11,452 expenses = $4,626 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,418
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,826
Total Expenses
$11,452
Mortgage P&I
100%
$6,841
Property Taxes
27%
$1,835
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751