Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.31% first-year return on $300k initial cash invested.
-7.31%
Cash On Cash
4.72%
Cap Rate
0.78
DSCR
$9,280
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,280 income − $11,111 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$1345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,447
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,280
Total Expenses
$11,111
Mortgage P&I
73%
$6,749
Property Taxes
8%
$717
Home Insurance
5%
$490
HOA
0%
$0
Property Management
12%
$1,114
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,021