Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.05% first-year return on $288k initial cash invested.
-16.05%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$6,434
Rent
-$3,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,434 income − $10,280 expenses = $3,846 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,838
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,434
Total Expenses
$10,280
Mortgage P&I
102%
$6,540
Property Taxes
17%
$1,103
Home Insurance
7%
$450
HOA
0%
$0
Property Management
12%
$772
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$708