Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.56% first-year return on $293k initial cash invested.
-20.56%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,394
Rent
-$5,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $9,421 expenses = $5,027 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,114
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$9,421
Mortgage P&I
149%
$6,564
Property Taxes
18%
$812
Home Insurance
11%
$469
HOA
2%
$82
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483