Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $291k initial cash invested.
-11.14%
Cash On Cash
4.17%
Cap Rate
0.66
DSCR
$9,166
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,166 income − $11,868 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,005
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,166
Total Expenses
$11,868
Mortgage P&I
75%
$6,851
Property Taxes
10%
$918
Home Insurance
5%
$490
HOA
5%
$492
Property Management
12%
$1,100
CapEx
4%
$367
Vacancy
3%
$275
Maintenance
4%
$367
Other
11%
$1,008