Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.07% first-year return on $294k initial cash invested.
-14.07%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$7,053
Rent
-$3,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,053 income − $10,503 expenses = $3,450 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,154
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,053
Total Expenses
$10,503
Mortgage P&I
93%
$6,553
Property Taxes
15%
$1,034
Home Insurance
7%
$472
HOA
1%
$46
Property Management
12%
$846
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776