Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $291k initial cash invested.
-8.51%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$8,076
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,076 income − $10,138 expenses = $2,062 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,076
Total Expenses
$10,138
Mortgage P&I
81%
$6,551
Property Taxes
5%
$387
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$969
CapEx
4%
$323
Vacancy
3%
$242
Maintenance
4%
$323
Other
11%
$888