Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $287k initial cash invested.
-11.17%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$7,539
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,539 income − $10,211 expenses = $2,672 out of pocket
Investment Breakdown
|
Purchase Price
$1282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,816
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,539
Total Expenses
$10,211
Mortgage P&I
86%
$6,488
Property Taxes
8%
$639
Home Insurance
7%
$520
HOA
0%
$0
Property Management
12%
$905
CapEx
4%
$302
Vacancy
3%
$226
Maintenance
4%
$302
Other
11%
$829