Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.61% first-year return on $285k initial cash invested.
-24.61%
Cash On Cash
1.51%
Cap Rate
0.22
DSCR
$4,040
Rent
-$5,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,040 income − $9,890 expenses = $5,850 out of pocket
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,727
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$9,890
Mortgage P&I
181%
$7,294
Property Taxes
7%
$294
Home Insurance
12%
$472
HOA
11%
$456
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$444