Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.02% first-year return on $291k initial cash invested.
-16.02%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$4,833
Rent
-$3,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $8,716 expenses = $3,883 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,833
Total Expenses
$8,716
Mortgage P&I
135%
$6,522
Property Taxes
2%
$96
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532