Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.62% first-year return on $291k initial cash invested.
-18.62%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$6,483
Rent
-$4,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,483 income − $10,998 expenses = $4,515 out of pocket
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,483
Total Expenses
$10,998
Mortgage P&I
109%
$7,062
Property Taxes
20%
$1,278
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$713