Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.47% first-year return on $293k initial cash invested.
-16.47%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$6,210
Rent
-$4,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,210 income − $10,230 expenses = $4,020 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,092
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,210
Total Expenses
$10,230
Mortgage P&I
106%
$6,571
Property Taxes
17%
$1,041
Home Insurance
8%
$508
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683