Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.99% first-year return on $286k initial cash invested.
-17.99%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$5,600
Rent
-$4,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $9,892 expenses = $4,292 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,779
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$9,892
Mortgage P&I
113%
$6,334
Property Taxes
21%
$1,199
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616