Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $284k initial cash invested.
-13.48%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$9,836
Rent
-$3,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,836 income − $13,021 expenses = $3,185 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,648
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,836
Total Expenses
$13,021
Mortgage P&I
65%
$6,434
Property Taxes
27%
$2,653
Home Insurance
5%
$455
HOA
1%
$136
Property Management
12%
$1,180
CapEx
4%
$393
Vacancy
3%
$295
Maintenance
4%
$393
Other
11%
$1,082