Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.95% first-year return on $300k initial cash invested.
-12.95%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$7,946
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,946 income − $11,189 expenses = $3,243 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,946
Total Expenses
$11,189
Mortgage P&I
86%
$6,819
Property Taxes
15%
$1,189
Home Insurance
6%
$479
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874