Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.07% first-year return on $289k initial cash invested.
-17.07%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$5,266
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,266 income − $9,373 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$9,373
Mortgage P&I
125%
$6,556
Property Taxes
11%
$554
Home Insurance
9%
$472
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579