Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.15% first-year return on $286k initial cash invested.
-9.15%
Cash On Cash
4.89%
Cap Rate
0.74
DSCR
$9,801
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,801 income − $11,984 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,801
Total Expenses
$11,984
Mortgage P&I
71%
$7,000
Property Taxes
12%
$1,186
Home Insurance
5%
$466
HOA
0%
$0
Property Management
12%
$1,176
CapEx
4%
$392
Vacancy
3%
$294
Maintenance
4%
$392
Other
11%
$1,078