Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.65% first-year return on $291k initial cash invested.
-19.65%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$4,728
Rent
-$4,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $9,494 expenses = $4,766 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%
$13,003
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$9,494
Mortgage P&I
144%
$6,797
Property Taxes
13%
$600
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520