Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.12% first-year return on $286k initial cash invested.
-19.12%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$4,120
Rent
-$4,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $8,672 expenses = $4,552 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$8,672
Mortgage P&I
160%
$6,578
Property Taxes
6%
$247
Home Insurance
11%
$446
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453