Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $283k initial cash invested.
-11.48%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$7,296
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,296 income − $10,000 expenses = $2,704 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,598
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,296
Total Expenses
$10,000
Mortgage P&I
89%
$6,472
Property Taxes
9%
$626
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803