Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.28% first-year return on $289k initial cash invested.
-14.28%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$6,309
Rent
-$3,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $9,744 expenses = $3,435 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,889
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,309
Total Expenses
$9,744
Mortgage P&I
102%
$6,444
Property Taxes
13%
$843
Home Insurance
5%
$313
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694