Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $291k initial cash invested.
-17.37%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$5,020
Rent
-$4,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,020 income − $9,232 expenses = $4,212 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,996
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,020
Total Expenses
$9,232
Mortgage P&I
131%
$6,556
Property Taxes
10%
$514
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552