Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.61% first-year return on $284k initial cash invested.
-11.61%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$7,580
Rent
-$2,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,580 income − $10,327 expenses = $2,747 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,661
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,580
Total Expenses
$10,327
Mortgage P&I
83%
$6,308
Property Taxes
13%
$975
Home Insurance
6%
$455
HOA
0%
$12
Property Management
12%
$910
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$834