Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.74% first-year return on $284k initial cash invested.
-14.74%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$5,823
Rent
-$3,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,823 income − $9,314 expenses = $3,491 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,823
Total Expenses
$9,314
Mortgage P&I
110%
$6,430
Property Taxes
5%
$277
Home Insurance
8%
$444
HOA
3%
$182
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641