Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $284k initial cash invested.
-18.67%
Cash On Cash
1.87%
Cap Rate
0.32
DSCR
$4,672
Rent
-$4,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $9,086 expenses = $4,414 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,650
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$9,086
Mortgage P&I
133%
$6,203
Property Taxes
16%
$751
Home Insurance
9%
$443
HOA
2%
$100
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514