Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.19% first-year return on $287k initial cash invested.
-10.19%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$7,605
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,605 income − $10,043 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$1282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,818
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,605
Total Expenses
$10,043
Mortgage P&I
84%
$6,367
Property Taxes
7%
$565
Home Insurance
7%
$525
HOA
0%
$0
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837