Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.84% first-year return on $291k initial cash invested.
-19.84%
Cash On Cash
2.41%
Cap Rate
0.36
DSCR
$6,168
Rent
-$4,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,168 income − $10,978 expenses = $4,810 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,999
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$10,978
Mortgage P&I
116%
$7,169
Property Taxes
20%
$1,257
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678