Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.01% first-year return on $291k initial cash invested.
-21.01%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,448
Rent
-$5,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $8,542 expenses = $5,094 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
$3,448
Total Expenses
$8,542
Mortgage P&I
191%
$6,574
Property Taxes
10%
$341
Home Insurance
13%
$455
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379