Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.5% first-year return on $287k initial cash invested.
-13.5%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$6,842
Rent
-$3,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,842 income − $10,066 expenses = $3,224 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,842
Total Expenses
$10,066
Mortgage P&I
94%
$6,451
Property Taxes
9%
$586
Home Insurance
7%
$455
HOA
4%
$247
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$753