Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.4% first-year return on $291k initial cash invested.
-19.4%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$5,292
Rent
-$4,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $9,996 expenses = $4,704 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
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
$5,292
Total Expenses
$9,996
Mortgage P&I
124%
$6,582
Property Taxes
22%
$1,159
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582