Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $300k initial cash invested.
-12.82%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$6,771
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,771 income − $9,977 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,438
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,771
Total Expenses
$9,977
Mortgage P&I
101%
$6,832
Property Taxes
5%
$312
Home Insurance
7%
$488
HOA
1%
$42
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745