Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $285k initial cash invested.
-14%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$7,376
Rent
-$3,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,376 income − $10,704 expenses = $3,328 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,723
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,376
Total Expenses
$10,704
Mortgage P&I
91%
$6,686
Property Taxes
15%
$1,082
Home Insurance
6%
$429
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$811