Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $292k initial cash invested.
-9.84%
Cash On Cash
4.32%
Cap Rate
0.7
DSCR
$9,237
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,237 income − $11,628 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,032
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,237
Total Expenses
$11,628
Mortgage P&I
73%
$6,716
Property Taxes
14%
$1,301
Home Insurance
5%
$472
HOA
0%
$0
Property Management
12%
$1,108
CapEx
4%
$369
Vacancy
3%
$277
Maintenance
4%
$369
Other
11%
$1,016