Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $294k initial cash invested.
-20.2%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$7,170
Rent
-$4,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,170 income − $12,123 expenses = $4,953 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,153
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,170
Total Expenses
$12,123
Mortgage P&I
94%
$6,771
Property Taxes
34%
$2,433
Home Insurance
7%
$481
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789