Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $291k initial cash invested.
-22.02%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$4,755
Rent
-$5,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $10,094 expenses = $5,339 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,998
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$10,094
Mortgage P&I
143%
$6,787
Property Taxes
26%
$1,235
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523