Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $286k initial cash invested.
-21.07%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$4,492
Rent
-$5,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $9,510 expenses = $5,018 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,492
Total Expenses
$9,510
Mortgage P&I
154%
$6,911
Property Taxes
14%
$625
Home Insurance
10%
$446
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494