Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.6% first-year return on $284k initial cash invested.
-16.6%
Cash On Cash
3.36%
Cap Rate
0.49
DSCR
$7,449
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,449 income − $11,384 expenses = $3,935 out of pocket
Investment Breakdown
|
Purchase Price
$1269k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,689
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,449
Total Expenses
$11,384
Mortgage P&I
97%
$7,192
Property Taxes
16%
$1,216
Home Insurance
6%
$444
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819