Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.08% first-year return on $285k initial cash invested.
-9.08%
Cash On Cash
4.66%
Cap Rate
0.73
DSCR
$9,246
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,246 income − $11,401 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,246
Total Expenses
$11,401
Mortgage P&I
73%
$6,715
Property Taxes
12%
$1,104
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$1,110
CapEx
4%
$370
Vacancy
3%
$277
Maintenance
4%
$370
Other
11%
$1,017