Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $286k initial cash invested.
-9.77%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$7,422
Rent
-$2,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,422 income − $9,751 expenses = $2,329 out of pocket
Investment Breakdown
|
Purchase Price
$1276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,764
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,422
Total Expenses
$9,751
Mortgage P&I
87%
$6,472
Property Taxes
4%
$286
Home Insurance
6%
$469
HOA
0%
$0
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$816