Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.68% first-year return on $285k initial cash invested.
-15.68%
Cash On Cash
2.96%
Cap Rate
0.47
DSCR
$5,631
Rent
-$3,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $9,361 expenses = $3,730 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,736
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$9,361
Mortgage P&I
118%
$6,648
Property Taxes
6%
$335
Home Insurance
8%
$464
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619