Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.08% first-year return on $292k initial cash invested.
-20.08%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$6,400
Rent
-$4,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $11,286 expenses = $4,886 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,050
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$11,286
Mortgage P&I
101%
$6,470
Property Taxes
25%
$1,590
Home Insurance
16%
$1,050
HOA
0%
$0
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704