Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $291k initial cash invested.
-12.4%
Cash On Cash
4.21%
Cap Rate
0.63
DSCR
$8,388
Rent
-$3,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,388 income − $11,397 expenses = $3,009 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,011
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,388
Total Expenses
$11,397
Mortgage P&I
86%
$7,241
Property Taxes
9%
$783
Home Insurance
6%
$469
HOA
1%
$50
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923