Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.38% first-year return on $296k initial cash invested.
-18.38%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$4,833
Rent
-$4,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $9,370 expenses = $4,537 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$9,370
Mortgage P&I
137%
$6,639
Property Taxes
13%
$624
Home Insurance
10%
$464
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532