Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.38% first-year return on $297k initial cash invested.
-12.38%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$7,548
Rent
-$3,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,548 income − $10,616 expenses = $3,068 out of pocket
Investment Breakdown
|
Purchase Price
$1330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,301
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,548
Total Expenses
$10,616
Mortgage P&I
90%
$6,801
Property Taxes
11%
$796
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$830