Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.29% first-year return on $284k initial cash invested.
-15.29%
Cash On Cash
3.2%
Cap Rate
0.5
DSCR
$7,304
Rent
-$3,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,304 income − $10,926 expenses = $3,622 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,676
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,304
Total Expenses
$10,926
Mortgage P&I
92%
$6,711
Property Taxes
18%
$1,278
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803