Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $285k initial cash invested.
-11.79%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$7,360
Rent
-$2,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,360 income − $10,161 expenses = $2,801 out of pocket
Investment Breakdown
|
Purchase Price
$1272k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,719
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,360
Total Expenses
$10,161
Mortgage P&I
85%
$6,249
Property Taxes
12%
$850
Home Insurance
8%
$560
HOA
0%
$0
Property Management
12%
$883
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$810