Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.26% first-year return on $291k initial cash invested.
-11.26%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$7,060
Rent
-$2,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,060 income − $9,791 expenses = $2,731 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
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
$7,060
Total Expenses
$9,791
Mortgage P&I
93%
$6,582
Property Taxes
4%
$294
Home Insurance
6%
$455
HOA
1%
$60
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$777