Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.32% first-year return on $287k initial cash invested.
-11.32%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$7,124
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,124 income − $9,827 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$1279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,790
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,124
Total Expenses
$9,827
Mortgage P&I
89%
$6,331
Property Taxes
9%
$625
Home Insurance
6%
$448
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$784