Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $292k initial cash invested.
-17.72%
Cash On Cash
2.77%
Cap Rate
0.43
DSCR
$7,298
Rent
-$4,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,298 income − $11,604 expenses = $4,306 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,029
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,298
Total Expenses
$11,604
Mortgage P&I
96%
$7,019
Property Taxes
20%
$1,458
Home Insurance
8%
$578
HOA
1%
$67
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803