Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.03% first-year return on $295k initial cash invested.
-11.03%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$7,695
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,695 income − $10,411 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$1321k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$264k
Closing costs
1%
$13,212
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,695
Total Expenses
$10,411
Mortgage P&I
86%
$6,598
Property Taxes
9%
$725
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$923
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$846