Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $283k initial cash invested.
-9.24%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$7,354
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,354 income − $9,530 expenses = $2,176 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,600
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,354
Total Expenses
$9,530
Mortgage P&I
87%
$6,363
Property Taxes
3%
$226
Home Insurance
6%
$441
HOA
0%
$0
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809