Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.47% first-year return on $291k initial cash invested.
-18.47%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$5,774
Rent
-$4,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $10,248 expenses = $4,474 out of pocket
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,984
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$10,248
Mortgage P&I
113%
$6,546
Property Taxes
17%
$972
Home Insurance
8%
$469
HOA
5%
$298
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635