Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $287k initial cash invested.
-12.72%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$7,324
Rent
-$3,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,324 income − $10,372 expenses = $3,048 out of pocket
Investment Breakdown
|
Purchase Price
$1283k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$257k
Closing costs
1%
$12,833
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,324
Total Expenses
$10,372
Mortgage P&I
89%
$6,543
Property Taxes
10%
$748
Home Insurance
8%
$590
HOA
0%
$0
Property Management
12%
$879
CapEx
4%
$293
Vacancy
3%
$220
Maintenance
4%
$293
Other
11%
$806