Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $292k initial cash invested.
-14.3%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$6,980
Rent
-$3,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,980 income − $10,457 expenses = $3,477 out of pocket
Investment Breakdown
|
Purchase Price
$1304k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,037
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,980
Total Expenses
$10,457
Mortgage P&I
95%
$6,635
Property Taxes
13%
$926
Home Insurance
7%
$523
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768