Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $293k initial cash invested.
-16.02%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$6,846
Rent
-$3,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,846 income − $10,760 expenses = $3,914 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,107
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,846
Total Expenses
$10,760
Mortgage P&I
98%
$6,722
Property Taxes
18%
$1,238
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$822
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753