Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.32% first-year return on $289k initial cash invested.
-13.32%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$7,804
Rent
-$3,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,804 income − $11,008 expenses = $3,204 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.6%
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
$7,804
Total Expenses
$11,008
Mortgage P&I
85%
$6,595
Property Taxes
17%
$1,310
Home Insurance
6%
$451
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858