Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $297k initial cash invested.
-18.31%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$6,009
Rent
-$4,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,009 income − $10,546 expenses = $4,537 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,304
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,009
Total Expenses
$10,546
Mortgage P&I
114%
$6,840
Property Taxes
20%
$1,192
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661