Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.89% first-year return on $285k initial cash invested.
-10.89%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$8,348
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,348 income − $10,937 expenses = $2,589 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,724
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,348
Total Expenses
$10,937
Mortgage P&I
77%
$6,399
Property Taxes
15%
$1,254
Home Insurance
5%
$446
HOA
0%
$0
Property Management
12%
$1,002
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918