Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.12% first-year return on $282k initial cash invested.
-11.12%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$7,134
Rent
-$2,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,134 income − $9,751 expenses = $2,617 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,134
Total Expenses
$9,751
Mortgage P&I
90%
$6,392
Property Taxes
7%
$479
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$856
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$785