Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.73% first-year return on $282k initial cash invested.
-10.73%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$7,204
Rent
-$2,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,204 income − $9,728 expenses = $2,524 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,589
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,204
Total Expenses
$9,728
Mortgage P&I
87%
$6,233
Property Taxes
1%
$103
Home Insurance
6%
$446
HOA
7%
$498
Property Management
12%
$864
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$792