Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.51% first-year return on $287k initial cash invested.
-7.51%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$8,898
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,898 income − $10,694 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,805
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,898
Total Expenses
$10,694
Mortgage P&I
72%
$6,410
Property Taxes
8%
$738
Home Insurance
6%
$520
HOA
0%
$0
Property Management
12%
$1,068
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$979