Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.76% first-year return on $285k initial cash invested.
-16.76%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$5,990
Rent
-$3,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,990 income − $9,970 expenses = $3,980 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,990
Total Expenses
$9,970
Mortgage P&I
106%
$6,376
Property Taxes
17%
$1,020
Home Insurance
8%
$472
HOA
1%
$64
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659