Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $293k initial cash invested.
-16.2%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$6,142
Rent
-$3,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,142 income − $10,095 expenses = $3,953 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,089
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,142
Total Expenses
$10,095
Mortgage P&I
108%
$6,654
Property Taxes
15%
$894
Home Insurance
7%
$458
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676