Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.32% first-year return on $287k initial cash invested.
-15.32%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$6,855
Rent
-$3,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,855 income − $10,516 expenses = $3,661 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,794
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,855
Total Expenses
$10,516
Mortgage P&I
94%
$6,432
Property Taxes
12%
$846
Home Insurance
8%
$542
HOA
5%
$365
Property Management
12%
$823
CapEx
4%
$274
Vacancy
3%
$206
Maintenance
4%
$274
Other
11%
$754