Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $293k initial cash invested.
-11.61%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$7,194
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,194 income − $10,024 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$261k
Closing costs
1%
$13,073
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,194
Total Expenses
$10,024
Mortgage P&I
90%
$6,486
Property Taxes
9%
$620
Home Insurance
7%
$472
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791