Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.06% first-year return on $288k initial cash invested.
-19.06%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$6,348
Rent
-$4,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,348 income − $10,924 expenses = $4,576 out of pocket
Investment Breakdown
|
Purchase Price
$1286k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
20%
$257k
Closing costs
1%
$12,862
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,348
Total Expenses
$10,924
Mortgage P&I
111%
$7,060
Property Taxes
20%
$1,258
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$698