Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.36% first-year return on $286k initial cash invested.
-14.36%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$5,466
Rent
-$3,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $8,891 expenses = $3,425 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%
$12,771
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,466
Total Expenses
$8,891
Mortgage P&I
117%
$6,385
Property Taxes
4%
$192
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601