Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.54% first-year return on $298k initial cash invested.
-13.54%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$7,800
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,800 income − $11,157 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$1331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$298k
Downpayment
20%
$266k
Closing costs
1%
$13,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,800
Total Expenses
$11,157
Mortgage P&I
85%
$6,632
Property Taxes
18%
$1,385
Home Insurance
6%
$488
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858