Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.29% first-year return on $285k initial cash invested.
-17.29%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$4,764
Rent
-$4,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $8,869 expenses = $4,105 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,707
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$8,869
Mortgage P&I
132%
$6,276
Property Taxes
10%
$466
Home Insurance
9%
$423
HOA
2%
$83
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524