Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $286k initial cash invested.
-2.97%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$10,212
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,212 income − $10,920 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,777
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,212
Total Expenses
$10,920
Mortgage P&I
62%
$6,338
Property Taxes
6%
$657
Home Insurance
4%
$455
HOA
0%
$0
Property Management
12%
$1,225
CapEx
4%
$408
Vacancy
3%
$306
Maintenance
4%
$408
Other
11%
$1,123