Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $286k initial cash invested.
-11.79%
Cash On Cash
3.63%
Cap Rate
0.61
DSCR
$7,502
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,502 income − $10,314 expenses = $2,812 out of pocket
Investment Breakdown
|
Purchase Price
$1277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,774
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,502
Total Expenses
$10,314
Mortgage P&I
85%
$6,371
Property Taxes
11%
$791
Home Insurance
6%
$453
HOA
2%
$149
Property Management
12%
$900
CapEx
4%
$300
Vacancy
3%
$225
Maintenance
4%
$300
Other
11%
$825