Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $291k initial cash invested.
-14.13%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$7,078
Rent
-$3,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,078 income − $10,504 expenses = $3,426 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,997
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,078
Total Expenses
$10,504
Mortgage P&I
95%
$6,743
Property Taxes
12%
$883
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$779