Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $292k initial cash invested.
-16.27%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$5,112
Rent
-$3,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,112 income − $9,075 expenses = $3,963 out of pocket
Investment Breakdown
|
Purchase Price
$1306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,058
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,112
Total Expenses
$9,075
Mortgage P&I
126%
$6,432
Property Taxes
9%
$452
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$613
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$562