Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.79% first-year return on $283k initial cash invested.
-9.79%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$7,292
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,292 income − $9,596 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,597
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,292
Total Expenses
$9,596
Mortgage P&I
85%
$6,233
Property Taxes
5%
$393
Home Insurance
7%
$490
HOA
0%
$0
Property Management
12%
$875
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$802