Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.78% first-year return on $285k initial cash invested.
-14.78%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$7,632
Rent
-$3,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,632 income − $11,140 expenses = $3,508 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,632
Total Expenses
$11,140
Mortgage P&I
91%
$6,912
Property Taxes
16%
$1,215
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840