Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.52% first-year return on $294k initial cash invested.
-15.52%
Cash On Cash
3.09%
Cap Rate
0.49
DSCR
$7,276
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,276 income − $11,075 expenses = $3,799 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,127
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,276
Total Expenses
$11,075
Mortgage P&I
95%
$6,893
Property Taxes
17%
$1,237
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$873
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$800