Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.71% first-year return on $280k initial cash invested.
-13.71%
Cash On Cash
3.65%
Cap Rate
0.57
DSCR
$7,770
Rent
-$3,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,770 income − $10,966 expenses = $3,196 out of pocket
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,462
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,770
Total Expenses
$10,966
Mortgage P&I
86%
$6,679
Property Taxes
15%
$1,202
Home Insurance
6%
$443
HOA
0%
$0
Property Management
12%
$932
CapEx
4%
$311
Vacancy
3%
$233
Maintenance
4%
$311
Other
11%
$855