Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.12% first-year return on $291k initial cash invested.
-21.12%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,022
Rent
-$5,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $9,144 expenses = $5,122 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,022
Total Expenses
$9,144
Mortgage P&I
163%
$6,542
Property Taxes
19%
$779
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442