Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $286k initial cash invested.
-9.78%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$7,076
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,076 income − $9,406 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.4%
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
$7,076
Total Expenses
$9,406
Mortgage P&I
90%
$6,402
Property Taxes
2%
$153
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778