Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $294k initial cash invested.
-17.88%
Cash On Cash
2.93%
Cap Rate
0.44
DSCR
$6,866
Rent
-$4,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,866 income − $11,251 expenses = $4,385 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,158
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,866
Total Expenses
$11,251
Mortgage P&I
107%
$7,323
Property Taxes
16%
$1,121
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755