Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.65% first-year return on $281k initial cash invested.
-17.65%
Cash On Cash
2.33%
Cap Rate
0.38
DSCR
$5,232
Rent
-$4,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,232 income − $9,360 expenses = $4,128 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,508
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,232
Total Expenses
$9,360
Mortgage P&I
121%
$6,352
Property Taxes
15%
$774
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576