Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.55% first-year return on $288k initial cash invested.
-12.55%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$7,818
Rent
-$3,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,818 income − $10,834 expenses = $3,016 out of pocket
Investment Breakdown
|
Purchase Price
$1288k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$258k
Closing costs
1%
$12,880
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,818
Total Expenses
$10,834
Mortgage P&I
82%
$6,428
Property Taxes
16%
$1,239
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$938
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860