Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.08% first-year return on $300k initial cash invested.
-16.08%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$6,772
Rent
-$4,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,772 income − $10,788 expenses = $4,016 out of pocket
Investment Breakdown
|
Purchase Price
$1341k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,414
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,772
Total Expenses
$10,788
Mortgage P&I
99%
$6,702
Property Taxes
15%
$985
Home Insurance
7%
$465
HOA
5%
$333
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745