Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.65% first-year return on $284k initial cash invested.
-12.65%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$7,520
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,520 income − $10,509 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,648
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,520
Total Expenses
$10,509
Mortgage P&I
85%
$6,411
Property Taxes
12%
$937
Home Insurance
6%
$454
HOA
2%
$150
Property Management
12%
$902
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$827