Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $283k initial cash invested.
-14.39%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$7,299
Rent
-$3,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,299 income − $10,686 expenses = $3,387 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,596
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,299
Total Expenses
$10,686
Mortgage P&I
86%
$6,263
Property Taxes
15%
$1,108
Home Insurance
6%
$446
HOA
5%
$387
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803