Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.44% first-year return on $285k initial cash invested.
-19.44%
Cash On Cash
2.61%
Cap Rate
0.39
DSCR
$6,346
Rent
-$4,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,346 income − $10,970 expenses = $4,624 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,735
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,346
Total Expenses
$10,970
Mortgage P&I
113%
$7,144
Property Taxes
19%
$1,213
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698