Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $292k initial cash invested.
-10.56%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$7,316
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,316 income − $9,884 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,040
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,316
Total Expenses
$9,884
Mortgage P&I
89%
$6,543
Property Taxes
7%
$504
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$219
Maintenance
4%
$293
Other
11%
$805