Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.65% first-year return on $286k initial cash invested.
-6.65%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$9,870
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,870 income − $11,455 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,772
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,870
Total Expenses
$11,455
Mortgage P&I
68%
$6,748
Property Taxes
9%
$896
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,184
CapEx
4%
$395
Vacancy
3%
$296
Maintenance
4%
$395
Other
11%
$1,086