Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $295k initial cash invested.
-8.32%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$8,943
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,943 income − $10,985 expenses = $2,042 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,170
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,943
Total Expenses
$10,985
Mortgage P&I
73%
$6,542
Property Taxes
10%
$930
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,073
CapEx
4%
$358
Vacancy
3%
$268
Maintenance
4%
$358
Other
11%
$984