Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.3% first-year return on $296k initial cash invested.
-18.3%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$6,483
Rent
-$4,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $10,999 expenses = $4,516 out of pocket
Investment Breakdown
|
Purchase Price
$1324k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,242
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$10,999
Mortgage P&I
110%
$7,162
Property Taxes
19%
$1,205
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713