Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $285k initial cash invested.
-10.6%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$7,576
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,576 income − $10,093 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,716
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,576
Total Expenses
$10,093
Mortgage P&I
83%
$6,312
Property Taxes
10%
$760
Home Insurance
6%
$446
HOA
0%
$0
Property Management
12%
$909
CapEx
4%
$303
Vacancy
3%
$227
Maintenance
4%
$303
Other
11%
$833