Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.87% first-year return on $296k initial cash invested.
-12.87%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$8,976
Rent
-$3,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,976 income − $12,152 expenses = $3,176 out of pocket
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$265k
Closing costs
1%
$13,248
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,976
Total Expenses
$12,152
Mortgage P&I
72%
$6,462
Property Taxes
24%
$2,151
Home Insurance
5%
$488
HOA
0%
$0
Property Management
12%
$1,077
CapEx
4%
$359
Vacancy
3%
$269
Maintenance
4%
$359
Other
11%
$987