Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.13% first-year return on $291k initial cash invested.
-16.13%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$6,438
Rent
-$3,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,438 income − $10,347 expenses = $3,909 out of pocket
Investment Breakdown
|
Purchase Price
$1299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,990
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,438
Total Expenses
$10,347
Mortgage P&I
101%
$6,522
Property Taxes
18%
$1,180
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$773
CapEx
4%
$258
Vacancy
3%
$193
Maintenance
4%
$258
Other
11%
$708