Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.38% first-year return on $286k initial cash invested.
-16.38%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$6,957
Rent
-$3,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,957 income − $10,863 expenses = $3,906 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,768
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,957
Total Expenses
$10,863
Mortgage P&I
90%
$6,273
Property Taxes
22%
$1,525
Home Insurance
8%
$525
HOA
3%
$175
Property Management
12%
$835
CapEx
4%
$278
Vacancy
3%
$209
Maintenance
4%
$278
Other
11%
$765