Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.76% first-year return on $291k initial cash invested.
-18.76%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$5,982
Rent
-$4,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,982 income − $10,531 expenses = $4,549 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,982
Total Expenses
$10,531
Mortgage P&I
111%
$6,665
Property Taxes
23%
$1,378
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658