Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $288k initial cash invested.
-16%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$6,116
Rent
-$3,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,116 income − $9,956 expenses = $3,840 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,855
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,116
Total Expenses
$9,956
Mortgage P&I
106%
$6,507
Property Taxes
10%
$639
Home Insurance
8%
$464
HOA
4%
$266
Property Management
12%
$734
CapEx
4%
$245
Vacancy
3%
$183
Maintenance
4%
$245
Other
11%
$673