Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $297k initial cash invested.
-12.87%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$6,765
Rent
-$3,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,765 income − $9,946 expenses = $3,181 out of pocket
Investment Breakdown
|
Purchase Price
$1327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$265k
Closing costs
1%
$13,268
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,765
Total Expenses
$9,946
Mortgage P&I
97%
$6,535
Property Taxes
9%
$607
Home Insurance
7%
$499
HOA
0%
$4
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744