Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.2% first-year return on $294k initial cash invested.
-18.2%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$4,758
Rent
-$4,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,758 income − $9,218 expenses = $4,460 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,148
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,758
Total Expenses
$9,218
Mortgage P&I
141%
$6,704
Property Taxes
9%
$407
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523