Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.32% first-year return on $289k initial cash invested.
-18.32%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$6,124
Rent
-$4,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,124 income − $10,532 expenses = $4,408 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,890
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,124
Total Expenses
$10,532
Mortgage P&I
109%
$6,688
Property Taxes
21%
$1,310
Home Insurance
7%
$451
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674