Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.46% first-year return on $294k initial cash invested.
-13.46%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$5,976
Rent
-$3,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,976 income − $9,276 expenses = $3,300 out of pocket
Investment Breakdown
|
Purchase Price
$1315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,151
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,976
Total Expenses
$9,276
Mortgage P&I
111%
$6,650
Property Taxes
2%
$107
Home Insurance
8%
$488
HOA
0%
$0
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657