Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $281k initial cash invested.
-16.21%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$5,758
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,758 income − $9,557 expenses = $3,799 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,538
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,758
Total Expenses
$9,557
Mortgage P&I
110%
$6,345
Property Taxes
14%
$800
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633