Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.97% first-year return on $299k initial cash invested.
-15.97%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$7,372
Rent
-$3,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,372 income − $11,353 expenses = $3,981 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,388
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,372
Total Expenses
$11,353
Mortgage P&I
93%
$6,830
Property Taxes
14%
$1,018
Home Insurance
14%
$998
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811