Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.85% first-year return on $287k initial cash invested.
-4.85%
Cash On Cash
5.38%
Cap Rate
0.89
DSCR
$11,084
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,084 income − $12,242 expenses = $1,158 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%
$12,787
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$11,084
Total Expenses
$12,242
Mortgage P&I
58%
$6,452
Property Taxes
14%
$1,569
Home Insurance
4%
$453
HOA
0%
$0
Property Management
12%
$1,330
CapEx
4%
$443
Vacancy
3%
$333
Maintenance
4%
$443
Other
11%
$1,219