Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.5% first-year return on $287k initial cash invested.
-12.5%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$7,125
Rent
-$2,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,125 income − $10,110 expenses = $2,985 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,789
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,125
Total Expenses
$10,110
Mortgage P&I
90%
$6,415
Property Taxes
11%
$817
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784