Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.15% first-year return on $291k initial cash invested.
-23.15%
Cash On Cash
1.41%
Cap Rate
0.22
DSCR
$4,304
Rent
-$5,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,304 income − $9,925 expenses = $5,621 out of pocket
Investment Breakdown
|
Purchase Price
$1302k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,018
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$9,925
Mortgage P&I
162%
$6,981
Property Taxes
22%
$947
Home Insurance
11%
$472
HOA
1%
$63
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473