Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $294k initial cash invested.
-13.11%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$7,750
Rent
-$3,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,750 income − $10,958 expenses = $3,208 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,129
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,750
Total Expenses
$10,958
Mortgage P&I
85%
$6,591
Property Taxes
16%
$1,243
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$930
CapEx
4%
$310
Vacancy
3%
$232
Maintenance
4%
$310
Other
11%
$852