Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.92% first-year return on $291k initial cash invested.
-9.92%
Cash On Cash
4.75%
Cap Rate
0.72
DSCR
$9,806
Rent
-$2,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,806 income − $12,212 expenses = $2,406 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.3%
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
$9,806
Total Expenses
$12,212
Mortgage P&I
73%
$7,155
Property Taxes
13%
$1,268
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,177
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,079