Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.53% first-year return on $284k initial cash invested.
-16.53%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$7,320
Rent
-$3,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,320 income − $11,231 expenses = $3,911 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,659
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,320
Total Expenses
$11,231
Mortgage P&I
95%
$6,924
Property Taxes
16%
$1,139
Home Insurance
6%
$451
HOA
3%
$228
Property Management
12%
$878
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$805