Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.24% first-year return on $286k initial cash invested.
-21.24%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$3,178
Rent
-$5,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,178 income − $8,231 expenses = $5,053 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,740
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,178
Total Expenses
$8,231
Mortgage P&I
199%
$6,339
Property Taxes
11%
$340
Home Insurance
15%
$472
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350