Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $297k initial cash invested.
-12.85%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$7,272
Rent
-$3,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,272 income − $10,450 expenses = $3,178 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,279
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,272
Total Expenses
$10,450
Mortgage P&I
92%
$6,706
Property Taxes
11%
$781
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800