Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.83% first-year return on $287k initial cash invested.
-7.83%
Cash On Cash
4.82%
Cap Rate
0.77
DSCR
$9,288
Rent
-$1,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,288 income − $11,161 expenses = $1,873 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,806
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,288
Total Expenses
$11,161
Mortgage P&I
72%
$6,644
Property Taxes
10%
$893
Home Insurance
5%
$464
HOA
0%
$0
Property Management
12%
$1,115
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,022