Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.45% first-year return on $299k initial cash invested.
-16.45%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$7,260
Rent
-$4,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,260 income − $11,361 expenses = $4,101 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,260
Total Expenses
$11,361
Mortgage P&I
97%
$7,036
Property Taxes
16%
$1,183
Home Insurance
6%
$469
HOA
3%
$205
Property Management
12%
$871
CapEx
4%
$290
Vacancy
3%
$218
Maintenance
4%
$290
Other
11%
$799