Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.36% first-year return on $284k initial cash invested.
-16.36%
Cash On Cash
3.53%
Cap Rate
0.51
DSCR
$6,675
Rent
-$3,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,675 income − $10,542 expenses = $3,867 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
7.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,647
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,675
Total Expenses
$10,542
Mortgage P&I
110%
$7,324
Property Taxes
5%
$324
Home Insurance
7%
$455
HOA
3%
$170
Property Management
12%
$801
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734