Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.21% first-year return on $293k initial cash invested.
-9.21%
Cash On Cash
4.17%
Cap Rate
0.7
DSCR
$8,246
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,246 income − $10,495 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,096
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,246
Total Expenses
$10,495
Mortgage P&I
79%
$6,473
Property Taxes
9%
$772
Home Insurance
5%
$446
HOA
0%
$0
Property Management
12%
$990
CapEx
4%
$330
Vacancy
3%
$247
Maintenance
4%
$330
Other
11%
$907