Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $280k initial cash invested.
-10.16%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$7,323
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,323 income − $9,692 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$1247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$280k
Downpayment
20%
$249k
Closing costs
1%
$12,466
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,323
Total Expenses
$9,692
Mortgage P&I
87%
$6,376
Property Taxes
6%
$458
Home Insurance
5%
$367
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806