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
3.22%
Cap Rate
0.52
DSCR
$7,110
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,110 income − $10,555 expenses = $3,445 out of pocket
Investment Breakdown
|
Purchase Price
$1293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$259k
Closing costs
1%
$12,926
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,110
Total Expenses
$10,555
Mortgage P&I
93%
$6,629
Property Taxes
16%
$1,161
Home Insurance
5%
$349
HOA
0%
$0
Property Management
12%
$853
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$782