Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.44% first-year return on $288k initial cash invested.
-25.44%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$5,080
Rent
-$6,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,080 income − $11,184 expenses = $6,104 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,854
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,080
Total Expenses
$11,184
Mortgage P&I
141%
$7,154
Property Taxes
33%
$1,675
Home Insurance
12%
$628
HOA
0%
$0
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$559