Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.15% first-year return on $283k initial cash invested.
-18.15%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$6,586
Rent
-$4,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,586 income − $10,868 expenses = $4,282 out of pocket
Investment Breakdown
|
Purchase Price
$1262k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,624
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,586
Total Expenses
$10,868
Mortgage P&I
106%
$6,995
Property Taxes
18%
$1,180
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724