Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.02% first-year return on $289k initial cash invested.
-13.02%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$7,556
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,556 income − $10,693 expenses = $3,137 out of pocket
Investment Breakdown
|
Purchase Price
$1291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,913
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,556
Total Expenses
$10,693
Mortgage P&I
86%
$6,523
Property Taxes
15%
$1,146
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$831