Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $299k initial cash invested.
-13.33%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$6,948
Rent
-$3,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,948 income − $10,272 expenses = $3,324 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,391
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,948
Total Expenses
$10,272
Mortgage P&I
101%
$6,993
Property Taxes
6%
$427
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$834
CapEx
4%
$278
Vacancy
3%
$208
Maintenance
4%
$278
Other
11%
$764