Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.61% first-year return on $299k initial cash invested.
-13.61%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$7,740
Rent
-$3,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,740 income − $11,133 expenses = $3,393 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,740
Total Expenses
$11,133
Mortgage P&I
87%
$6,708
Property Taxes
17%
$1,321
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$929
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$851