Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.39% first-year return on $298k initial cash invested.
-19.39%
Cash On Cash
2.28%
Cap Rate
0.36
DSCR
$7,068
Rent
-$4,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,068 income − $11,884 expenses = $4,816 out of pocket
Investment Breakdown
|
Purchase Price
$1334k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$267k
Closing costs
1%
$13,336
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,068
Total Expenses
$11,884
Mortgage P&I
100%
$7,066
Property Taxes
21%
$1,462
Home Insurance
7%
$525
HOA
6%
$428
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777