Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $286k initial cash invested.
-18.14%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,833
Rent
-$4,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,833 income − $9,161 expenses = $4,328 out of pocket
Investment Breakdown
|
Purchase Price
$1278k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,833
Total Expenses
$9,161
Mortgage P&I
132%
$6,360
Property Taxes
14%
$653
Home Insurance
9%
$455
HOA
1%
$50
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532