Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $300k initial cash invested.
-12.92%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$7,380
Rent
-$3,233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,380 income − $10,613 expenses = $3,233 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,437
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,380
Total Expenses
$10,613
Mortgage P&I
92%
$6,814
Property Taxes
11%
$800
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$886
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812