Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.5% first-year return on $287k initial cash invested.
-19.5%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$5,493
Rent
-$4,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,493 income − $10,153 expenses = $4,660 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,801
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,493
Total Expenses
$10,153
Mortgage P&I
119%
$6,515
Property Taxes
21%
$1,155
Home Insurance
8%
$453
HOA
3%
$162
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604