Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.25% first-year return on $291k initial cash invested.
-10.25%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$8,220
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,220 income − $10,708 expenses = $2,488 out of pocket
Investment Breakdown
|
Purchase Price
$1301k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,014
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,220
Total Expenses
$10,708
Mortgage P&I
77%
$6,308
Property Taxes
14%
$1,167
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$986
CapEx
4%
$329
Vacancy
3%
$247
Maintenance
4%
$329
Other
11%
$904