Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20% first-year return on $295k initial cash invested.
-20%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$5,432
Rent
-$4,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,432 income − $10,350 expenses = $4,918 out of pocket
Investment Breakdown
|
Purchase Price
$1319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,193
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,432
Total Expenses
$10,350
Mortgage P&I
123%
$6,659
Property Taxes
25%
$1,372
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598