Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.1% first-year return on $289k initial cash invested.
-20.1%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$4,017
Rent
-$4,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $8,855 expenses = $4,838 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$8,855
Mortgage P&I
160%
$6,426
Property Taxes
15%
$610
Home Insurance
11%
$452
HOA
0%
$0
Property Management
12%
$482
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442