Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.57% first-year return on $286k initial cash invested.
-14.57%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$7,006
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,006 income − $10,481 expenses = $3,475 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,006
Total Expenses
$10,481
Mortgage P&I
93%
$6,505
Property Taxes
11%
$747
Home Insurance
6%
$455
HOA
6%
$392
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771