Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.1% first-year return on $291k initial cash invested.
-20.1%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$3,670
Rent
-$4,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $8,544 expenses = $4,874 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,670
Total Expenses
$8,544
Mortgage P&I
181%
$6,653
Property Taxes
5%
$188
Home Insurance
12%
$455
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404