Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $294k initial cash invested.
-15.9%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$7,594
Rent
-$3,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,594 income − $11,493 expenses = $3,899 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,159
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,594
Total Expenses
$11,493
Mortgage P&I
88%
$6,671
Property Taxes
23%
$1,768
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835