Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.82% first-year return on $284k initial cash invested.
-13.82%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$7,710
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,710 income − $10,980 expenses = $3,270 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,667
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,710
Total Expenses
$10,980
Mortgage P&I
84%
$6,508
Property Taxes
18%
$1,357
Home Insurance
6%
$455
HOA
1%
$40
Property Management
12%
$925
CapEx
4%
$308
Vacancy
3%
$231
Maintenance
4%
$308
Other
11%
$848