Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.39% first-year return on $286k initial cash invested.
-16.39%
Cash On Cash
2.94%
Cap Rate
0.46
DSCR
$6,903
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,903 income − $10,807 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,903
Total Expenses
$10,807
Mortgage P&I
98%
$6,751
Property Taxes
18%
$1,264
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$828
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$759