Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.75% first-year return on $294k initial cash invested.
-9.75%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$9,844
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,844 income − $12,230 expenses = $2,386 out of pocket
Investment Breakdown
|
Purchase Price
$1312k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$262k
Closing costs
1%
$13,123
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,844
Total Expenses
$12,230
Mortgage P&I
71%
$6,961
Property Taxes
14%
$1,414
Home Insurance
5%
$508
HOA
0%
$0
Property Management
12%
$1,181
CapEx
4%
$394
Vacancy
3%
$295
Maintenance
4%
$394
Other
11%
$1,083