Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.12% first-year return on $285k initial cash invested.
-22.12%
Cash On Cash
1.29%
Cap Rate
0.21
DSCR
$2,620
Rent
-$5,262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $7,882 expenses = $5,262 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,736
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$7,882
Mortgage P&I
249%
$6,527
Property Taxes
1%
$18
Home Insurance
17%
$446
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288