Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $289k initial cash invested.
-15.32%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$6,579
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $10,266 expenses = $3,687 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$10,266
Mortgage P&I
95%
$6,241
Property Taxes
16%
$1,084
Home Insurance
7%
$455
HOA
4%
$250
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724