Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $292k initial cash invested.
-13.68%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$7,377
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,377 income − $10,711 expenses = $3,334 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,069
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,377
Total Expenses
$10,711
Mortgage P&I
93%
$6,891
Property Taxes
11%
$832
Home Insurance
7%
$481
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811