Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $285k initial cash invested.
-16.61%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$8,096
Rent
-$3,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,096 income − $12,037 expenses = $3,941 out of pocket
Investment Breakdown
|
Purchase Price
$1270k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,697
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,096
Total Expenses
$12,037
Mortgage P&I
83%
$6,705
Property Taxes
26%
$2,140
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$972
CapEx
4%
$324
Vacancy
3%
$243
Maintenance
4%
$324
Other
11%
$891