Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.88% first-year return on $292k initial cash invested.
-16.88%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$6,441
Rent
-$4,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,441 income − $10,555 expenses = $4,114 out of pocket
Investment Breakdown
|
Purchase Price
$1307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,067
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,441
Total Expenses
$10,555
Mortgage P&I
101%
$6,498
Property Taxes
21%
$1,372
Home Insurance
7%
$472
HOA
0%
$22
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$709