Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $297k initial cash invested.
-16.32%
Cash On Cash
3.21%
Cap Rate
0.49
DSCR
$7,473
Rent
-$4,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,473 income − $11,510 expenses = $4,037 out of pocket
Investment Breakdown
|
Purchase Price
$1328k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$266k
Closing costs
1%
$13,279
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,473
Total Expenses
$11,510
Mortgage P&I
98%
$7,287
Property Taxes
16%
$1,208
Home Insurance
6%
$474
HOA
0%
$0
Property Management
12%
$897
CapEx
4%
$299
Vacancy
3%
$224
Maintenance
4%
$299
Other
11%
$822