Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.44% first-year return on $291k initial cash invested.
-0.44%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$11,175
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,175 income − $11,281 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$11,175
Total Expenses
$11,281
Mortgage P&I
58%
$6,521
Property Taxes
5%
$506
Home Insurance
4%
$455
HOA
0%
$0
Property Management
12%
$1,341
CapEx
4%
$447
Vacancy
3%
$335
Maintenance
4%
$447
Other
11%
$1,229