Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $291k initial cash invested.
-19.72%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$4,326
Rent
-$4,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $9,111 expenses = $4,785 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,006
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$9,111
Mortgage P&I
153%
$6,614
Property Taxes
10%
$451
Home Insurance
11%
$483
HOA
2%
$92
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476