Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.7% first-year return on $294k initial cash invested.
-3.7%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$11,523
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,523 income − $12,429 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,148
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,523
Total Expenses
$12,429
Mortgage P&I
57%
$6,522
Property Taxes
8%
$939
Home Insurance
5%
$522
HOA
5%
$527
Property Management
12%
$1,383
CapEx
4%
$461
Vacancy
3%
$346
Maintenance
4%
$461
Other
11%
$1,268