Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.8% first-year return on $291k initial cash invested.
-19.8%
Cash On Cash
2.27%
Cap Rate
0.35
DSCR
$5,424
Rent
-$4,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $10,226 expenses = $4,802 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,424
Total Expenses
$10,226
Mortgage P&I
130%
$7,042
Property Taxes
11%
$608
Home Insurance
8%
$455
HOA
5%
$276
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597