Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.15% first-year return on $291k initial cash invested.
-11.15%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$6,885
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,885 income − $9,588 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,885
Total Expenses
$9,588
Mortgage P&I
96%
$6,616
Property Taxes
3%
$177
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$826
CapEx
4%
$275
Vacancy
3%
$207
Maintenance
4%
$275
Other
11%
$757