Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $300k initial cash invested.
-16.74%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$5,700
Rent
-$4,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,700 income − $9,881 expenses = $4,181 out of pocket
Investment Breakdown
|
Purchase Price
$1342k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$268k
Closing costs
1%
$13,416
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$9,881
Mortgage P&I
118%
$6,713
Property Taxes
13%
$742
Home Insurance
9%
$488
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627