Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $286k initial cash invested.
-12.47%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$6,922
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,922 income − $9,899 expenses = $2,977 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%
$12,784
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,922
Total Expenses
$9,899
Mortgage P&I
92%
$6,337
Property Taxes
10%
$700
Home Insurance
7%
$508
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$761