Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.17% first-year return on $293k initial cash invested.
-17.17%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$5,421
Rent
-$4,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $9,612 expenses = $4,191 out of pocket
Investment Breakdown
|
Purchase Price
$1309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$262k
Closing costs
1%
$13,087
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$9,612
Mortgage P&I
120%
$6,519
Property Taxes
14%
$777
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596