Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.06% first-year return on $291k initial cash invested.
-20.06%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$5,178
Rent
-$4,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,178 income − $10,048 expenses = $4,870 out of pocket
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,017
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,178
Total Expenses
$10,048
Mortgage P&I
126%
$6,536
Property Taxes
25%
$1,280
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$621
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570