Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.25% first-year return on $291k initial cash invested.
-21.25%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$3,370
Rent
-$5,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $8,520 expenses = $5,150 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,370
Total Expenses
$8,520
Mortgage P&I
198%
$6,658
Property Taxes
8%
$261
Home Insurance
14%
$455
HOA
0%
$0
Property Management
12%
$404
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371