Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.87% first-year return on $292k initial cash invested.
-17.87%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$4,814
Rent
-$4,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,814 income − $9,161 expenses = $4,347 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,042
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$9,161
Mortgage P&I
141%
$6,792
Property Taxes
5%
$246
Home Insurance
10%
$485
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$144
Maintenance
4%
$193
Other
11%
$530