Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $294k initial cash invested.
-17.94%
Cash On Cash
2.5%
Cap Rate
0.4
DSCR
$5,055
Rent
-$4,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,055 income − $9,451 expenses = $4,396 out of pocket
Investment Breakdown
|
Purchase Price
$1314k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,144
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,055
Total Expenses
$9,451
Mortgage P&I
137%
$6,933
Property Taxes
6%
$318
Home Insurance
10%
$481
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556