Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $289k initial cash invested.
-7.81%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$7,971
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,971 income − $9,850 expenses = $1,879 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%
$12,888
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,971
Total Expenses
$9,850
Mortgage P&I
82%
$6,546
Property Taxes
2%
$142
Home Insurance
6%
$451
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877