Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $286k initial cash invested.
-10.21%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$7,860
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,860 income − $10,294 expenses = $2,434 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,769
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,860
Total Expenses
$10,294
Mortgage P&I
81%
$6,386
Property Taxes
10%
$781
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$943
CapEx
4%
$314
Vacancy
3%
$236
Maintenance
4%
$314
Other
11%
$865