Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.54% first-year return on $291k initial cash invested.
-16.54%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$6,204
Rent
-$4,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,204 income − $10,215 expenses = $4,011 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,996
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,204
Total Expenses
$10,215
Mortgage P&I
104%
$6,428
Property Taxes
19%
$1,207
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682