Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $298k initial cash invested.
-9.08%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$8,232
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,232 income − $10,489 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,344
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,232
Total Expenses
$10,489
Mortgage P&I
80%
$6,606
Property Taxes
7%
$605
Home Insurance
6%
$479
HOA
0%
$0
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$906