Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.08% first-year return on $291k initial cash invested.
-25.08%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$3,230
Rent
-$6,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $9,312 expenses = $6,082 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,230
Total Expenses
$9,312
Mortgage P&I
210%
$6,767
Property Taxes
31%
$992
Home Insurance
14%
$455
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$355