Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.19% first-year return on $299k initial cash invested.
-11.19%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$7,946
Rent
-$2,790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,946 income − $10,736 expenses = $2,790 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,946
Total Expenses
$10,736
Mortgage P&I
86%
$6,830
Property Taxes
9%
$749
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$954
CapEx
4%
$318
Vacancy
3%
$238
Maintenance
4%
$318
Other
11%
$874