Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.23% first-year return on $286k initial cash invested.
-16.23%
Cash On Cash
3.24%
Cap Rate
0.49
DSCR
$5,846
Rent
-$3,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $9,716 expenses = $3,870 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,767
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$9,716
Mortgage P&I
121%
$7,082
Property Taxes
3%
$174
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643