Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $299k initial cash invested.
-15.89%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$5,757
Rent
-$3,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,757 income − $9,720 expenses = $3,963 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,757
Total Expenses
$9,720
Mortgage P&I
118%
$6,799
Property Taxes
6%
$317
Home Insurance
8%
$469
HOA
3%
$178
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633