Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.44% first-year return on $287k initial cash invested.
-22.44%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,891
Rent
-$5,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,891 income − $9,255 expenses = $5,364 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,802
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,891
Total Expenses
$9,255
Mortgage P&I
164%
$6,370
Property Taxes
11%
$416
Home Insurance
12%
$472
HOA
17%
$673
Property Management
12%
$467
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$428