Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $288k initial cash invested.
-9.17%
Cash On Cash
4.33%
Cap Rate
0.71
DSCR
$7,696
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,696 income − $9,896 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$1285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,850
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,696
Total Expenses
$9,896
Mortgage P&I
85%
$6,526
Property Taxes
4%
$302
Home Insurance
6%
$450
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847