Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.49% first-year return on $289k initial cash invested.
-19.49%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$4,626
Rent
-$4,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $9,326 expenses = $4,700 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$259k
Closing costs
1%
$12,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$9,326
Mortgage P&I
143%
$6,611
Property Taxes
14%
$667
Home Insurance
10%
$475
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509