Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $294k initial cash invested.
-10.11%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$7,662
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,662 income − $10,144 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,662
Total Expenses
$10,144
Mortgage P&I
86%
$6,626
Property Taxes
6%
$424
Home Insurance
6%
$490
HOA
0%
$0
Property Management
12%
$919
CapEx
4%
$306
Vacancy
3%
$230
Maintenance
4%
$306
Other
11%
$843