Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.11% first-year return on $291k initial cash invested.
-21.11%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$4,062
Rent
-$5,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $9,181 expenses = $5,119 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,062
Total Expenses
$9,181
Mortgage P&I
164%
$6,659
Property Taxes
17%
$687
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447