Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.67% first-year return on $285k initial cash invested.
-6.67%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$9,681
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,681 income − $11,268 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$1273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,730
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,681
Total Expenses
$11,268
Mortgage P&I
66%
$6,366
Property Taxes
12%
$1,156
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,162
CapEx
4%
$387
Vacancy
3%
$290
Maintenance
4%
$387
Other
11%
$1,065