Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.15% first-year return on $291k initial cash invested.
-6.15%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$9,274
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,274 income − $10,765 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
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
$9,274
Total Expenses
$10,765
Mortgage P&I
69%
$6,432
Property Taxes
8%
$725
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,113
CapEx
4%
$371
Vacancy
3%
$278
Maintenance
4%
$371
Other
11%
$1,020