Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.86% first-year return on $286k initial cash invested.
-17.86%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$4,971
Rent
-$4,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $9,225 expenses = $4,254 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$9,225
Mortgage P&I
130%
$6,447
Property Taxes
12%
$600
Home Insurance
9%
$446
HOA
1%
$41
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547