Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.45% first-year return on $293k initial cash invested.
-11.45%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$9,050
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,050 income − $11,847 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,099
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,050
Total Expenses
$11,847
Mortgage P&I
72%
$6,538
Property Taxes
19%
$1,741
Home Insurance
5%
$490
HOA
0%
$0
Property Management
12%
$1,086
CapEx
4%
$362
Vacancy
3%
$272
Maintenance
4%
$362
Other
11%
$996