Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.17% first-year return on $291k initial cash invested.
-18.17%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$5,511
Rent
-$4,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,511 income − $9,918 expenses = $4,407 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,511
Total Expenses
$9,918
Mortgage P&I
118%
$6,511
Property Taxes
20%
$1,080
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606