Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.24% first-year return on $291k initial cash invested.
-10.24%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$7,548
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,548 income − $10,030 expenses = $2,482 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%
$12,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,548
Total Expenses
$10,030
Mortgage P&I
86%
$6,511
Property Taxes
3%
$248
Home Insurance
6%
$455
HOA
3%
$250
Property Management
12%
$906
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$830