Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.17% first-year return on $294k initial cash invested.
-16.17%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$5,151
Rent
-$3,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $9,115 expenses = $3,964 out of pocket
Investment Breakdown
|
Purchase Price
$1316k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,155
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,151
Total Expenses
$9,115
Mortgage P&I
132%
$6,779
Property Taxes
1%
$66
Home Insurance
10%
$518
HOA
0%
$0
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567