Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.48% first-year return on $286k initial cash invested.
-6.48%
Cash On Cash
5.11%
Cap Rate
0.82
DSCR
$9,693
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,693 income − $11,237 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$1275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,750
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,693
Total Expenses
$11,237
Mortgage P&I
68%
$6,587
Property Taxes
9%
$908
Home Insurance
5%
$446
HOA
0%
$0
Property Management
12%
$1,163
CapEx
4%
$388
Vacancy
3%
$291
Maintenance
4%
$388
Other
11%
$1,066