Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -25.31% first-year return on $286k initial cash invested.
-25.31%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$3,531
Rent
-$6,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $9,557 expenses = $6,026 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,531
Total Expenses
$9,557
Mortgage P&I
189%
$6,670
Property Taxes
34%
$1,203
Home Insurance
13%
$446
HOA
1%
$38
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388