Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.28% first-year return on $298k initial cash invested.
-24.28%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$2,702
Rent
-$6,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,702 income − $8,739 expenses = $6,037 out of pocket
Investment Breakdown
|
Purchase Price
$1335k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,349
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$8,739
Mortgage P&I
269%
$7,256
Property Taxes
4%
$98
Home Insurance
17%
$467
HOA
0%
$0
Property Management
12%
$324
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$297