Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.9% first-year return on $285k initial cash invested.
-13.9%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$7,720
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,720 income − $11,024 expenses = $3,304 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,721
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,720
Total Expenses
$11,024
Mortgage P&I
83%
$6,441
Property Taxes
14%
$1,096
Home Insurance
6%
$464
HOA
5%
$398
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$232
Maintenance
4%
$309
Other
11%
$849