Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.23% first-year return on $286k initial cash invested.
-12.23%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$7,562
Rent
-$2,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,562 income − $10,474 expenses = $2,912 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,754
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,562
Total Expenses
$10,474
Mortgage P&I
86%
$6,488
Property Taxes
9%
$711
Home Insurance
6%
$455
HOA
3%
$250
Property Management
12%
$907
CapEx
4%
$302
Vacancy
3%
$227
Maintenance
4%
$302
Other
11%
$832