Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.89% first-year return on $281k initial cash invested.
-15.89%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$5,816
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,816 income − $9,532 expenses = $3,716 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,506
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,816
Total Expenses
$9,532
Mortgage P&I
111%
$6,450
Property Taxes
11%
$651
Home Insurance
8%
$441
HOA
0%
$12
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640