Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.53% first-year return on $286k initial cash invested.
-7.53%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$8,176
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,176 income − $9,970 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,758
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,176
Total Expenses
$9,970
Mortgage P&I
78%
$6,402
Property Taxes
6%
$474
Home Insurance
4%
$315
HOA
0%
$0
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$899