Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $289k initial cash invested.
-17.25%
Cash On Cash
2.6%
Cap Rate
0.42
DSCR
$6,453
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,453 income − $10,603 expenses = $4,150 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,888
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,453
Total Expenses
$10,603
Mortgage P&I
104%
$6,680
Property Taxes
20%
$1,278
Home Insurance
7%
$451
HOA
0%
$0
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710