Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $286k initial cash invested.
-18.11%
Cash On Cash
2.71%
Cap Rate
0.42
DSCR
$6,288
Rent
-$4,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,288 income − $10,602 expenses = $4,314 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,753
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,288
Total Expenses
$10,602
Mortgage P&I
110%
$6,945
Property Taxes
16%
$1,010
Home Insurance
7%
$455
HOA
1%
$52
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692