Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.1% first-year return on $294k initial cash invested.
-15.1%
Cash On Cash
3.73%
Cap Rate
0.55
DSCR
$8,340
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,340 income − $12,037 expenses = $3,697 out of pocket
Investment Breakdown
|
Purchase Price
$1313k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$263k
Closing costs
1%
$13,131
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,340
Total Expenses
$12,037
Mortgage P&I
89%
$7,442
Property Taxes
16%
$1,297
Home Insurance
6%
$462
HOA
0%
$0
Property Management
12%
$1,001
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$917