Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.19% first-year return on $283k initial cash invested.
-12.19%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$7,821
Rent
-$2,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,821 income − $10,698 expenses = $2,877 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,633
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,821
Total Expenses
$10,698
Mortgage P&I
83%
$6,495
Property Taxes
14%
$1,125
Home Insurance
5%
$418
HOA
0%
$0
Property Management
12%
$939
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$860