Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $299k initial cash invested.
-12.4%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$7,293
Rent
-$3,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,293 income − $10,383 expenses = $3,090 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,293
Total Expenses
$10,383
Mortgage P&I
93%
$6,753
Property Taxes
9%
$660
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802