Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.88% first-year return on $284k initial cash invested.
-9.88%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$7,194
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,194 income − $9,532 expenses = $2,338 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,668
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,194
Total Expenses
$9,532
Mortgage P&I
88%
$6,323
Property Taxes
4%
$299
Home Insurance
6%
$464
HOA
0%
$0
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791