Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.27% first-year return on $295k initial cash invested.
-15.27%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$6,982
Rent
-$3,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,982 income − $10,730 expenses = $3,748 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$263k
Closing costs
1%
$13,172
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,982
Total Expenses
$10,730
Mortgage P&I
97%
$6,764
Property Taxes
17%
$1,175
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768