Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.31% first-year return on $299k initial cash invested.
-17.31%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$6,194
Rent
-$4,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,194 income − $10,504 expenses = $4,310 out of pocket
Investment Breakdown
|
Purchase Price
$1337k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,374
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,194
Total Expenses
$10,504
Mortgage P&I
116%
$7,183
Property Taxes
12%
$727
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681