Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $278k initial cash invested.
-15.31%
Cash On Cash
3.19%
Cap Rate
0.5
DSCR
$7,077
Rent
-$3,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,077 income − $10,621 expenses = $3,544 out of pocket
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,077
Total Expenses
$10,621
Mortgage P&I
93%
$6,549
Property Taxes
17%
$1,229
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778