Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.67% first-year return on $291k initial cash invested.
-13.67%
Cash On Cash
3.76%
Cap Rate
0.58
DSCR
$8,196
Rent
-$3,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,196 income − $11,505 expenses = $3,309 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,196
Total Expenses
$11,505
Mortgage P&I
86%
$7,051
Property Taxes
15%
$1,212
Home Insurance
6%
$454
HOA
0%
$0
Property Management
12%
$984
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$902