Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.21% first-year return on $287k initial cash invested.
-10.21%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$7,500
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,500 income − $9,943 expenses = $2,443 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%
$12,813
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,500
Total Expenses
$9,943
Mortgage P&I
85%
$6,408
Property Taxes
7%
$533
Home Insurance
6%
$452
HOA
0%
$0
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825