Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $300k initial cash invested.
-16.48%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$9,980
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,980 income − $14,103 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1344k
Downpayment
20.0%
Interest Rate
6.4%
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
$9,980
Total Expenses
$14,103
Mortgage P&I
67%
$6,736
Property Taxes
14%
$1,354
Home Insurance
5%
$472
HOA
22%
$2,148
Property Management
12%
$1,198
CapEx
4%
$399
Vacancy
3%
$299
Maintenance
4%
$399
Other
11%
$1,098