Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $292k initial cash invested.
-13.85%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$6,856
Rent
-$3,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,856 income − $10,221 expenses = $3,365 out of pocket
Investment Breakdown
|
Purchase Price
$1303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$292k
Downpayment
20%
$261k
Closing costs
1%
$13,028
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,856
Total Expenses
$10,221
Mortgage P&I
94%
$6,468
Property Taxes
14%
$955
Home Insurance
7%
$467
HOA
0%
$0
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754