Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $291k initial cash invested.
-14.19%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$7,779
Rent
-$3,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,779 income − $11,219 expenses = $3,440 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.9%
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
$7,779
Total Expenses
$11,219
Mortgage P&I
88%
$6,831
Property Taxes
17%
$1,289
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$856