Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $292k initial cash invested.
-13.71%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$7,308
Rent
-$3,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,308 income − $10,648 expenses = $3,340 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,066
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,308
Total Expenses
$10,648
Mortgage P&I
91%
$6,632
Property Taxes
14%
$1,042
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$877
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$804