Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $293k initial cash invested.
-21.11%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$5,278
Rent
-$5,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,278 income − $10,435 expenses = $5,157 out of pocket
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,103
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,278
Total Expenses
$10,435
Mortgage P&I
132%
$6,943
Property Taxes
23%
$1,226
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581