Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.07% first-year return on $299k initial cash invested.
-11.07%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$7,870
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,870 income − $10,625 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,358
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,870
Total Expenses
$10,625
Mortgage P&I
84%
$6,575
Property Taxes
11%
$902
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$944
CapEx
4%
$315
Vacancy
3%
$236
Maintenance
4%
$315
Other
11%
$866