Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $288k initial cash invested.
-10.56%
Cash On Cash
4.05%
Cap Rate
0.66
DSCR
$8,388
Rent
-$2,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,388 income − $10,919 expenses = $2,531 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,844
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,388
Total Expenses
$10,919
Mortgage P&I
78%
$6,526
Property Taxes
13%
$1,067
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$1,007
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$923