Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.2% first-year return on $292k initial cash invested.
-16.2%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$5,910
Rent
-$3,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,910 income − $9,857 expenses = $3,947 out of pocket
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,061
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,910
Total Expenses
$9,857
Mortgage P&I
111%
$6,533
Property Taxes
15%
$878
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650