Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $282k initial cash invested.
-10.47%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$7,610
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,610 income − $10,071 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,574
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,610
Total Expenses
$10,071
Mortgage P&I
83%
$6,289
Property Taxes
10%
$752
Home Insurance
6%
$444
HOA
0%
$0
Property Management
12%
$913
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$837