Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.96% first-year return on $295k initial cash invested.
-13.96%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$7,275
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,275 income − $10,701 expenses = $3,426 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,168
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,275
Total Expenses
$10,701
Mortgage P&I
91%
$6,593
Property Taxes
16%
$1,163
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800