Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.15% first-year return on $283k initial cash invested.
-8.15%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$8,343
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,343 income − $10,262 expenses = $1,919 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%
$12,602
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,343
Total Expenses
$10,262
Mortgage P&I
75%
$6,257
Property Taxes
9%
$717
Home Insurance
5%
$451
HOA
0%
$0
Property Management
12%
$1,001
CapEx
4%
$334
Vacancy
3%
$250
Maintenance
4%
$334
Other
11%
$918