Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.04% first-year return on $296k initial cash invested.
-16.04%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,687
Rent
-$3,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,687 income − $10,649 expenses = $3,962 out of pocket
Investment Breakdown
|
Purchase Price
$1326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,259
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,687
Total Expenses
$10,649
Mortgage P&I
101%
$6,786
Property Taxes
18%
$1,177
Home Insurance
6%
$413
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$201
Maintenance
4%
$267
Other
11%
$736