Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $294k initial cash invested.
-12.7%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$7,173
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,173 income − $10,279 expenses = $3,106 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$262k
Closing costs
1%
$13,120
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,173
Total Expenses
$10,279
Mortgage P&I
93%
$6,642
Property Taxes
10%
$711
Home Insurance
6%
$455
HOA
0%
$32
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789