Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.98% first-year return on $287k initial cash invested.
-18.98%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$4,022
Rent
-$4,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $8,558 expenses = $4,536 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$8,558
Mortgage P&I
158%
$6,337
Property Taxes
10%
$389
Home Insurance
12%
$464
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$442