Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $283k initial cash invested.
-12.39%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$7,088
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,088 income − $10,008 expenses = $2,920 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,615
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,088
Total Expenses
$10,008
Mortgage P&I
89%
$6,273
Property Taxes
12%
$880
Home Insurance
6%
$443
HOA
0%
$0
Property Management
12%
$851
CapEx
4%
$284
Vacancy
3%
$213
Maintenance
4%
$284
Other
11%
$780