Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $285k initial cash invested.
-7.09%
Cash On Cash
5%
Cap Rate
0.8
DSCR
$9,760
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,760 income − $11,445 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,723
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,760
Total Expenses
$11,445
Mortgage P&I
68%
$6,596
Property Taxes
12%
$1,216
Home Insurance
3%
$315
HOA
0%
$0
Property Management
12%
$1,171
CapEx
4%
$390
Vacancy
3%
$293
Maintenance
4%
$390
Other
11%
$1,074