Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $298k initial cash invested.
-9.64%
Cash On Cash
4.23%
Cap Rate
0.7
DSCR
$8,630
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,630 income − $11,021 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,312
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,630
Total Expenses
$11,021
Mortgage P&I
78%
$6,738
Property Taxes
10%
$877
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,036
CapEx
4%
$345
Vacancy
3%
$259
Maintenance
4%
$345
Other
11%
$949