Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.89% first-year return on $295k initial cash invested.
-14.89%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$7,152
Rent
-$3,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,152 income − $10,814 expenses = $3,662 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,201
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,152
Total Expenses
$10,814
Mortgage P&I
92%
$6,548
Property Taxes
16%
$1,135
Home Insurance
7%
$469
HOA
3%
$230
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787