Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.68% first-year return on $291k initial cash invested.
-18.68%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$4,286
Rent
-$4,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $8,817 expenses = $4,531 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,286
Total Expenses
$8,817
Mortgage P&I
155%
$6,638
Property Taxes
6%
$268
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$129
Maintenance
4%
$171
Other
11%
$471