Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.77% first-year return on $292k initial cash invested.
-16.77%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$6,146
Rent
-$4,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $10,226 expenses = $4,080 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,048
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$10,226
Mortgage P&I
107%
$6,583
Property Taxes
18%
$1,081
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676