Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $286k initial cash invested.
-10.93%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$8,298
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,298 income − $10,905 expenses = $2,607 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,298
Total Expenses
$10,905
Mortgage P&I
78%
$6,441
Property Taxes
14%
$1,191
Home Insurance
5%
$451
HOA
0%
$0
Property Management
12%
$996
CapEx
4%
$332
Vacancy
3%
$249
Maintenance
4%
$332
Other
11%
$913