Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.68% first-year return on $288k initial cash invested.
-11.68%
Cash On Cash
4.13%
Cap Rate
0.65
DSCR
$9,642
Rent
-$2,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,642 income − $12,442 expenses = $2,800 out of pocket
Investment Breakdown
|
Purchase Price
$1284k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,838
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,642
Total Expenses
$12,442
Mortgage P&I
71%
$6,833
Property Taxes
15%
$1,492
Home Insurance
4%
$420
HOA
4%
$418
Property Management
12%
$1,157
CapEx
4%
$386
Vacancy
3%
$289
Maintenance
4%
$386
Other
11%
$1,061