Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $287k initial cash invested.
-15.89%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$6,542
Rent
-$3,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,542 income − $10,340 expenses = $3,798 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,803
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,542
Total Expenses
$10,340
Mortgage P&I
100%
$6,522
Property Taxes
17%
$1,138
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720