Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.11% first-year return on $299k initial cash invested.
-17.11%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$6,192
Rent
-$4,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,192 income − $10,452 expenses = $4,260 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,367
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,192
Total Expenses
$10,452
Mortgage P&I
108%
$6,716
Property Taxes
17%
$1,041
Home Insurance
8%
$489
HOA
2%
$100
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681