Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.47% first-year return on $289k initial cash invested.
-9.47%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$8,478
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,478 income − $10,761 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$1292k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,916
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,478
Total Expenses
$10,761
Mortgage P&I
77%
$6,519
Property Taxes
12%
$1,012
Home Insurance
4%
$348
HOA
0%
$0
Property Management
12%
$1,017
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$933