Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.95% first-year return on $286k initial cash invested.
-15.95%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,662
Rent
-$3,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,662 income − $10,457 expenses = $3,795 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,662
Total Expenses
$10,457
Mortgage P&I
97%
$6,482
Property Taxes
16%
$1,057
Home Insurance
7%
$455
HOA
3%
$199
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733