Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.67% first-year return on $293k initial cash invested.
-10.67%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$8,274
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,274 income − $10,880 expenses = $2,606 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,093
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,274
Total Expenses
$10,880
Mortgage P&I
80%
$6,648
Property Taxes
11%
$947
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910