Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.18% first-year return on $297k initial cash invested.
-12.18%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$7,046
Rent
-$3,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,046 income − $10,065 expenses = $3,019 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,308
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,046
Total Expenses
$10,065
Mortgage P&I
95%
$6,698
Property Taxes
7%
$481
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775