Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $281k initial cash invested.
-10.31%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$7,462
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,462 income − $9,876 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,524
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,462
Total Expenses
$9,876
Mortgage P&I
83%
$6,181
Property Taxes
9%
$704
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$895
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$821