Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $291k initial cash invested.
-14.71%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$7,311
Rent
-$3,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,311 income − $10,881 expenses = $3,570 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,311
Total Expenses
$10,881
Mortgage P&I
90%
$6,585
Property Taxes
11%
$805
Home Insurance
6%
$462
HOA
7%
$545
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804