Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.03% first-year return on $292k initial cash invested.
-10.03%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$8,616
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,616 income − $11,057 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$1305k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,053
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,616
Total Expenses
$11,057
Mortgage P&I
75%
$6,490
Property Taxes
12%
$1,034
Home Insurance
6%
$525
HOA
1%
$78
Property Management
12%
$1,034
CapEx
4%
$345
Vacancy
3%
$258
Maintenance
4%
$345
Other
11%
$948