Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.66% first-year return on $289k initial cash invested.
-18.66%
Cash On Cash
2.36%
Cap Rate
0.37
DSCR
$6,237
Rent
-$4,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,237 income − $10,722 expenses = $4,485 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,881
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,237
Total Expenses
$10,722
Mortgage P&I
109%
$6,767
Property Taxes
22%
$1,347
Home Insurance
7%
$464
HOA
0%
$25
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686