Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.35% first-year return on $281k initial cash invested.
-17.35%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$6,218
Rent
-$4,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,218 income − $10,287 expenses = $4,069 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,547
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,218
Total Expenses
$10,287
Mortgage P&I
110%
$6,847
Property Taxes
14%
$867
Home Insurance
7%
$458
HOA
0%
$0
Property Management
12%
$746
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$684