Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $288k initial cash invested.
-13.37%
Cash On Cash
3.09%
Cap Rate
0.53
DSCR
$5,589
Rent
-$3,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,589 income − $8,795 expenses = $3,206 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$8,795
Mortgage P&I
113%
$6,290
Property Taxes
2%
$127
Home Insurance
8%
$450
HOA
0%
$26
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615