Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.63% first-year return on $291k initial cash invested.
-18.63%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$4,107
Rent
-$4,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $8,619 expenses = $4,512 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$8,619
Mortgage P&I
161%
$6,603
Property Taxes
4%
$166
Home Insurance
11%
$454
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452