Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.83% first-year return on $295k initial cash invested.
-19.83%
Cash On Cash
2.61%
Cap Rate
0.38
DSCR
$6,638
Rent
-$4,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,638 income − $11,520 expenses = $4,882 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,214
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,638
Total Expenses
$11,520
Mortgage P&I
113%
$7,490
Property Taxes
20%
$1,307
Home Insurance
7%
$465
HOA
0%
$0
Property Management
12%
$797
CapEx
4%
$266
Vacancy
3%
$199
Maintenance
4%
$266
Other
11%
$730