Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.66% first-year return on $293k initial cash invested.
-19.66%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$4,344
Rent
-$4,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $9,149 expenses = $4,805 out of pocket
Investment Breakdown
|
Purchase Price
$1311k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,110
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,344
Total Expenses
$9,149
Mortgage P&I
148%
$6,448
Property Taxes
17%
$734
Home Insurance
11%
$490
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478