Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.83% first-year return on $291k initial cash invested.
-11.83%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$6,780
Rent
-$2,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,780 income − $9,645 expenses = $2,865 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,780
Total Expenses
$9,645
Mortgage P&I
95%
$6,425
Property Taxes
5%
$341
Home Insurance
7%
$454
HOA
2%
$120
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746