Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $294k initial cash invested.
-12.12%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$7,821
Rent
-$2,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,821 income − $10,791 expenses = $2,970 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,147
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,821
Total Expenses
$10,791
Mortgage P&I
83%
$6,527
Property Taxes
14%
$1,132
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860