Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.11% first-year return on $285k initial cash invested.
-16.11%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$6,759
Rent
-$3,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $10,591 expenses = $3,832 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$255k
Closing costs
1%
$12,738
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$10,591
Mortgage P&I
99%
$6,659
Property Taxes
17%
$1,180
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743