Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $296k initial cash invested.
-11.24%
Cash On Cash
4.08%
Cap Rate
0.65
DSCR
$8,986
Rent
-$2,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,986 income − $11,761 expenses = $2,775 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,250
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,986
Total Expenses
$11,761
Mortgage P&I
77%
$6,922
Property Taxes
9%
$851
Home Insurance
5%
$464
HOA
5%
$470
Property Management
12%
$1,078
CapEx
4%
$359
Vacancy
3%
$270
Maintenance
4%
$359
Other
11%
$988