Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.65% first-year return on $282k initial cash invested.
-10.65%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$7,702
Rent
-$2,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,702 income − $10,208 expenses = $2,506 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,584
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,702
Total Expenses
$10,208
Mortgage P&I
81%
$6,212
Property Taxes
12%
$932
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$924
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$847