Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.66% first-year return on $299k initial cash invested.
-16.66%
Cash On Cash
3.09%
Cap Rate
0.47
DSCR
$7,798
Rent
-$4,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,798 income − $11,952 expenses = $4,154 out of pocket
Investment Breakdown
|
Purchase Price
$1339k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,798
Total Expenses
$11,952
Mortgage P&I
94%
$7,291
Property Taxes
15%
$1,201
Home Insurance
6%
$476
HOA
4%
$332
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858