Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.03% first-year return on $291k initial cash invested.
-16.03%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$6,276
Rent
-$3,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,276 income − $10,158 expenses = $3,882 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,985
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,276
Total Expenses
$10,158
Mortgage P&I
105%
$6,605
Property Taxes
15%
$948
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$753
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690