Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.19% first-year return on $299k initial cash invested.
-22.19%
Cash On Cash
1.92%
Cap Rate
0.29
DSCR
$5,504
Rent
-$5,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,504 income − $11,033 expenses = $5,529 out of pocket
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,384
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,504
Total Expenses
$11,033
Mortgage P&I
135%
$7,449
Property Taxes
22%
$1,228
Home Insurance
9%
$486
HOA
0%
$0
Property Management
12%
$660
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$605