Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $286k initial cash invested.
-12.9%
Cash On Cash
3.69%
Cap Rate
0.58
DSCR
$7,281
Rent
-$3,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,281 income − $10,354 expenses = $3,073 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,281
Total Expenses
$10,354
Mortgage P&I
92%
$6,702
Property Taxes
10%
$722
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$218
Maintenance
4%
$291
Other
11%
$801