Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.29% first-year return on $299k initial cash invested.
-14.29%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$10,288
Rent
-$3,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,288 income − $13,843 expenses = $3,555 out of pocket
Investment Breakdown
|
Purchase Price
$1336k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$267k
Closing costs
1%
$13,358
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,288
Total Expenses
$13,843
Mortgage P&I
67%
$6,843
Property Taxes
28%
$2,852
Home Insurance
6%
$648
HOA
0%
$0
Property Management
12%
$1,235
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,132