Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $289k initial cash invested.
-15.28%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$7,588
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,588 income − $11,265 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
7.3%
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
$7,588
Total Expenses
$11,265
Mortgage P&I
93%
$7,050
Property Taxes
16%
$1,182
Home Insurance
6%
$451
HOA
0%
$0
Property Management
12%
$911
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$835