Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.44% first-year return on $286k initial cash invested.
-15.44%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$5,574
Rent
-$3,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $9,251 expenses = $3,677 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,752
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$9,251
Mortgage P&I
116%
$6,490
Property Taxes
7%
$402
Home Insurance
8%
$464
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613