Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $296k initial cash invested.
-19.72%
Cash On Cash
2.67%
Cap Rate
0.39
DSCR
$5,564
Rent
-$4,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,564 income − $10,422 expenses = $4,858 out of pocket
Investment Breakdown
|
Purchase Price
$1322k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$264k
Closing costs
1%
$13,220
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,564
Total Expenses
$10,422
Mortgage P&I
136%
$7,577
Property Taxes
8%
$471
Home Insurance
9%
$481
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612