Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.77% first-year return on $291k initial cash invested.
-15.77%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$5,859
Rent
-$3,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,859 income − $9,684 expenses = $3,825 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,005
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,859
Total Expenses
$9,684
Mortgage P&I
109%
$6,389
Property Taxes
15%
$866
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$703
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644