Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.05% first-year return on $296k initial cash invested.
-19.05%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$6,080
Rent
-$4,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,080 income − $10,784 expenses = $4,704 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,080
Total Expenses
$10,784
Mortgage P&I
114%
$6,961
Property Taxes
21%
$1,292
Home Insurance
8%
$464
HOA
0%
$0
Property Management
12%
$730
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669