Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.32% first-year return on $291k initial cash invested.
-0.32%
Cash On Cash
6.37%
Cap Rate
1.05
DSCR
$10,752
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,752 income − $10,830 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,752
Total Expenses
$10,830
Mortgage P&I
61%
$6,554
Property Taxes
2%
$165
Home Insurance
4%
$455
HOA
0%
$0
Property Management
12%
$1,290
CapEx
4%
$430
Vacancy
3%
$323
Maintenance
4%
$430
Other
11%
$1,183