Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.52% first-year return on $293k initial cash invested.
-16.52%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$6,032
Rent
-$4,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,032 income − $10,072 expenses = $4,040 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,115
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,032
Total Expenses
$10,072
Mortgage P&I
108%
$6,526
Property Taxes
14%
$867
Home Insurance
10%
$628
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664