Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $287k initial cash invested.
-9.7%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$8,325
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,325 income − $10,641 expenses = $2,316 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%
$12,793
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,325
Total Expenses
$10,641
Mortgage P&I
77%
$6,404
Property Taxes
11%
$951
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$999
CapEx
4%
$333
Vacancy
3%
$250
Maintenance
4%
$333
Other
11%
$916