Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.45% first-year return on $284k initial cash invested.
-15.45%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$6,140
Rent
-$3,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $9,792 expenses = $3,652 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,654
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$9,792
Mortgage P&I
103%
$6,302
Property Taxes
15%
$934
Home Insurance
8%
$468
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675