Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.94% first-year return on $285k initial cash invested.
-13.94%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$6,096
Rent
-$3,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,096 income − $9,403 expenses = $3,307 out of pocket
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,699
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,096
Total Expenses
$9,403
Mortgage P&I
104%
$6,315
Property Taxes
9%
$566
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$732
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$671