Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.81% first-year return on $287k initial cash invested.
-7.81%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$8,276
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,276 income − $10,142 expenses = $1,866 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,789
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,276
Total Expenses
$10,142
Mortgage P&I
77%
$6,374
Property Taxes
6%
$500
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$993
CapEx
4%
$331
Vacancy
3%
$248
Maintenance
4%
$331
Other
11%
$910