Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $291k initial cash invested.
-19.06%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$4,316
Rent
-$4,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $8,938 expenses = $4,622 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$8,938
Mortgage P&I
151%
$6,510
Property Taxes
12%
$505
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475