Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -28.2% first-year return on $287k initial cash invested.
-28.2%
Cash On Cash
0.59%
Cap Rate
0.09
DSCR
$2,694
Rent
-$6,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $9,433 expenses = $6,739 out of pocket
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$9,433
Mortgage P&I
270%
$7,264
Property Taxes
30%
$805
Home Insurance
17%
$448
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296