Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $287k initial cash invested.
-5.91%
Cash On Cash
5.62%
Cap Rate
0.86
DSCR
$11,006
Rent
-$1,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,006 income − $12,419 expenses = $1,413 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,006
Total Expenses
$12,419
Mortgage P&I
63%
$6,970
Property Taxes
11%
$1,259
Home Insurance
4%
$448
HOA
0%
$0
Property Management
12%
$1,321
CapEx
4%
$440
Vacancy
3%
$330
Maintenance
4%
$440
Other
11%
$1,211