Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.23% first-year return on $296k initial cash invested.
-17.23%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$6,172
Rent
-$4,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,172 income − $10,419 expenses = $4,247 out of pocket
Investment Breakdown
|
Purchase Price
$1323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,229
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,172
Total Expenses
$10,419
Mortgage P&I
107%
$6,609
Property Taxes
21%
$1,274
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$679