Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.73% first-year return on $289k initial cash invested.
-15.73%
Cash On Cash
3.22%
Cap Rate
0.5
DSCR
$7,378
Rent
-$3,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,378 income − $11,162 expenses = $3,784 out of pocket
Investment Breakdown
|
Purchase Price
$1289k
Downpayment
20.0%
Interest Rate
7.1%
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
$7,378
Total Expenses
$11,162
Mortgage P&I
94%
$6,945
Property Taxes
17%
$1,237
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812