Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.42% first-year return on $288k initial cash invested.
-21.42%
Cash On Cash
2.03%
Cap Rate
0.3
DSCR
$4,760
Rent
-$5,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $9,895 expenses = $5,135 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,839
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$9,895
Mortgage P&I
149%
$7,112
Property Taxes
15%
$698
Home Insurance
10%
$467
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524