Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.47% first-year return on $284k initial cash invested.
-7.47%
Cash On Cash
4.6%
Cap Rate
0.77
DSCR
$8,118
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,118 income − $9,884 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,118
Total Expenses
$9,884
Mortgage P&I
78%
$6,295
Property Taxes
5%
$385
Home Insurance
5%
$443
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$244
Maintenance
4%
$325
Other
11%
$893