Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $289k initial cash invested.
-9.96%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$7,772
Rent
-$2,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,772 income − $10,171 expenses = $2,399 out of pocket
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,904
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,772
Total Expenses
$10,171
Mortgage P&I
84%
$6,520
Property Taxes
4%
$285
Home Insurance
7%
$518
HOA
3%
$205
Property Management
12%
$933
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855