Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.38% first-year return on $286k initial cash invested.
-9.38%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$7,620
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,620 income − $9,858 expenses = $2,238 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$256k
Closing costs
1%
$12,777
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,620
Total Expenses
$9,858
Mortgage P&I
84%
$6,431
Property Taxes
5%
$364
Home Insurance
6%
$472
HOA
0%
$0
Property Management
12%
$914
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$838