Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.84% first-year return on $285k initial cash invested.
-14.84%
Cash On Cash
3.6%
Cap Rate
0.54
DSCR
$7,426
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,426 income − $10,948 expenses = $3,522 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,708
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,426
Total Expenses
$10,948
Mortgage P&I
95%
$7,042
Property Taxes
14%
$1,015
Home Insurance
5%
$349
HOA
0%
$17
Property Management
12%
$891
CapEx
4%
$297
Vacancy
3%
$223
Maintenance
4%
$297
Other
11%
$817