Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.52% first-year return on $291k initial cash invested.
-22.52%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$4,287
Rent
-$5,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $9,747 expenses = $5,460 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,287
Total Expenses
$9,747
Mortgage P&I
163%
$6,982
Property Taxes
20%
$853
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$472