Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $298k initial cash invested.
-14.93%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$7,250
Rent
-$3,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,250 income − $10,951 expenses = $3,701 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,311
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,250
Total Expenses
$10,951
Mortgage P&I
94%
$6,821
Property Taxes
16%
$1,192
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$870
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$798