Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.13% first-year return on $287k initial cash invested.
-20.13%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$4,578
Rent
-$4,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $9,389 expenses = $4,811 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,578
Total Expenses
$9,389
Mortgage P&I
146%
$6,680
Property Taxes
15%
$705
Home Insurance
10%
$448
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504