Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.75% first-year return on $300k initial cash invested.
-15.75%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$6,342
Rent
-$3,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,342 income − $10,278 expenses = $3,936 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,426
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,342
Total Expenses
$10,278
Mortgage P&I
109%
$6,902
Property Taxes
12%
$731
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698