Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $284k initial cash invested.
-8.76%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$9,196
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,196 income − $11,266 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,645
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,196
Total Expenses
$11,266
Mortgage P&I
70%
$6,471
Property Taxes
13%
$1,229
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$1,104
CapEx
4%
$368
Vacancy
3%
$276
Maintenance
4%
$368
Other
11%
$1,012