Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $295k initial cash invested.
-5.24%
Cash On Cash
5.33%
Cap Rate
0.87
DSCR
$10,578
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,578 income − $11,868 expenses = $1,290 out of pocket
Investment Breakdown
|
Purchase Price
$1320k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,198
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,578
Total Expenses
$11,868
Mortgage P&I
64%
$6,724
Property Taxes
10%
$1,076
Home Insurance
4%
$472
HOA
0%
$0
Property Management
12%
$1,269
CapEx
4%
$423
Vacancy
3%
$317
Maintenance
4%
$423
Other
11%
$1,164