Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.73% first-year return on $286k initial cash invested.
-12.73%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$7,065
Rent
-$3,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,065 income − $10,095 expenses = $3,030 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,740
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,065
Total Expenses
$10,095
Mortgage P&I
90%
$6,359
Property Taxes
11%
$779
Home Insurance
6%
$455
HOA
1%
$99
Property Management
12%
$848
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$777