Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.5% first-year return on $291k initial cash invested.
-20.5%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,306
Rent
-$4,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,306 income − $8,277 expenses = $4,971 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,306
Total Expenses
$8,277
Mortgage P&I
198%
$6,556
Property Taxes
4%
$142
Home Insurance
14%
$455
HOA
0%
$0
Property Management
12%
$397
CapEx
4%
$132
Vacancy
3%
$99
Maintenance
4%
$132
Other
11%
$364