Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.48% first-year return on $297k initial cash invested.
-25.48%
Cash On Cash
0.96%
Cap Rate
0.15
DSCR
$8,114
Rent
-$6,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,114 income − $14,417 expenses = $6,303 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,114
Total Expenses
$14,417
Mortgage P&I
87%
$7,035
Property Taxes
16%
$1,263
Home Insurance
6%
$453
HOA
36%
$2,906
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893