Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $291k initial cash invested.
-14.1%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$5,850
Rent
-$3,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,850 income − $9,266 expenses = $3,416 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,989
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,850
Total Expenses
$9,266
Mortgage P&I
112%
$6,543
Property Taxes
5%
$278
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644