Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.69% first-year return on $287k initial cash invested.
-13.69%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$7,442
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,442 income − $10,716 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,805
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,442
Total Expenses
$10,716
Mortgage P&I
86%
$6,415
Property Taxes
18%
$1,317
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819