Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.04% first-year return on $291k initial cash invested.
-18.04%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$5,187
Rent
-$4,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,187 income − $9,562 expenses = $4,375 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,187
Total Expenses
$9,562
Mortgage P&I
124%
$6,430
Property Taxes
15%
$781
Home Insurance
9%
$455
HOA
3%
$133
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$571