Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $286k initial cash invested.
-12.72%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$6,315
Rent
-$3,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,315 income − $9,344 expenses = $3,029 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,315
Total Expenses
$9,344
Mortgage P&I
102%
$6,430
Property Taxes
5%
$320
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$758
CapEx
4%
$253
Vacancy
3%
$189
Maintenance
4%
$253
Other
11%
$695