Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.16% first-year return on $300k initial cash invested.
-11.16%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$8,236
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,236 income − $11,025 expenses = $2,789 out of pocket
Investment Breakdown
|
Purchase Price
$1343k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$300k
Downpayment
20%
$269k
Closing costs
1%
$13,425
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,236
Total Expenses
$11,025
Mortgage P&I
80%
$6,625
Property Taxes
14%
$1,118
Home Insurance
6%
$483
HOA
0%
$0
Property Management
12%
$988
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$906