Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $300k initial cash invested.
-13.68%
Cash On Cash
3.89%
Cap Rate
0.59
DSCR
$9,128
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,128 income − $12,553 expenses = $3,425 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,448
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,128
Total Expenses
$12,553
Mortgage P&I
81%
$7,414
Property Taxes
16%
$1,458
Home Insurance
6%
$578
HOA
0%
$0
Property Management
12%
$1,095
CapEx
4%
$365
Vacancy
3%
$274
Maintenance
4%
$365
Other
11%
$1,004