Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.62% first-year return on $291k initial cash invested.
-19.62%
Cash On Cash
2.44%
Cap Rate
0.37
DSCR
$5,652
Rent
-$4,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $10,406 expenses = $4,754 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$10,406
Mortgage P&I
127%
$7,164
Property Taxes
15%
$865
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622