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 $287k initial cash invested.
-18.14%
Cash On Cash
2.19%
Cap Rate
0.36
DSCR
$5,720
Rent
-$4,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,720 income − $10,061 expenses = $4,341 out of pocket
Investment Breakdown
|
Purchase Price
$1282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,819
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,720
Total Expenses
$10,061
Mortgage P&I
113%
$6,448
Property Taxes
21%
$1,213
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$686
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629