Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.92% first-year return on $286k initial cash invested.
-12.92%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$7,378
Rent
-$3,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,378 income − $10,452 expenses = $3,074 out of pocket
Investment Breakdown
|
Purchase Price
$1274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$255k
Closing costs
1%
$12,742
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,378
Total Expenses
$10,452
Mortgage P&I
89%
$6,560
Property Taxes
13%
$964
Home Insurance
6%
$420
HOA
0%
$0
Property Management
12%
$885
CapEx
4%
$295
Vacancy
3%
$221
Maintenance
4%
$295
Other
11%
$812