Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.85% first-year return on $291k initial cash invested.
-14.85%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$5,840
Rent
-$3,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,840 income − $9,441 expenses = $3,601 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,840
Total Expenses
$9,441
Mortgage P&I
110%
$6,445
Property Taxes
10%
$555
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$701
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$642