Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $293k initial cash invested.
-14.57%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$6,789
Rent
-$3,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,789 income − $10,346 expenses = $3,557 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,092
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,789
Total Expenses
$10,346
Mortgage P&I
98%
$6,629
Property Taxes
14%
$935
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747