Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.94% first-year return on $296k initial cash invested.
-14.94%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$5,916
Rent
-$3,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,916 income − $9,602 expenses = $3,686 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,245
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,916
Total Expenses
$9,602
Mortgage P&I
113%
$6,661
Property Taxes
8%
$457
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651