Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.27% first-year return on $286k initial cash invested.
-16.27%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$6,394
Rent
-$3,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,394 income − $10,265 expenses = $3,871 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,394
Total Expenses
$10,265
Mortgage P&I
100%
$6,382
Property Taxes
20%
$1,282
Home Insurance
7%
$427
HOA
0%
$0
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703