Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.91% first-year return on $291k initial cash invested.
-15.91%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,716
Rent
-$3,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,716 income − $10,569 expenses = $3,853 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
$6,716
Total Expenses
$10,569
Mortgage P&I
98%
$6,609
Property Taxes
18%
$1,222
Home Insurance
7%
$454
HOA
0%
$0
Property Management
12%
$806
CapEx
4%
$269
Vacancy
3%
$201
Maintenance
4%
$269
Other
11%
$739