Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.67% first-year return on $283k initial cash invested.
-15.67%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$5,218
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $8,917 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$8,917
Mortgage P&I
121%
$6,328
Property Taxes
7%
$350
Home Insurance
9%
$455
HOA
0%
$9
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574