Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $293k initial cash invested.
-12.55%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$8,526
Rent
-$3,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,526 income − $11,594 expenses = $3,068 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
7.0%
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
$8,526
Total Expenses
$11,594
Mortgage P&I
81%
$6,941
Property Taxes
15%
$1,282
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,023
CapEx
4%
$341
Vacancy
3%
$256
Maintenance
4%
$341
Other
11%
$938