Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $283k initial cash invested.
-7.95%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$9,310
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,310 income − $11,185 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
6.7%
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
$9,310
Total Expenses
$11,185
Mortgage P&I
70%
$6,504
Property Taxes
12%
$1,132
Home Insurance
4%
$385
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024