Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $289k initial cash invested.
-14.6%
Cash On Cash
3.3%
Cap Rate
0.52
DSCR
$7,186
Rent
-$3,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,186 income − $10,703 expenses = $3,517 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,906
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,186
Total Expenses
$10,703
Mortgage P&I
94%
$6,781
Property Taxes
15%
$1,060
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$862
CapEx
4%
$287
Vacancy
3%
$216
Maintenance
4%
$287
Other
11%
$790