Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $285k initial cash invested.
-15.26%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$6,561
Rent
-$3,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,561 income − $10,185 expenses = $3,624 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,561
Total Expenses
$10,185
Mortgage P&I
99%
$6,519
Property Taxes
16%
$1,052
Home Insurance
6%
$384
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722