Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.9% first-year return on $287k initial cash invested.
-17.9%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$6,324
Rent
-$4,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,324 income − $10,604 expenses = $4,280 out of pocket
Investment Breakdown
|
Purchase Price
$1281k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$256k
Closing costs
1%
$12,809
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,324
Total Expenses
$10,604
Mortgage P&I
104%
$6,578
Property Taxes
18%
$1,147
Home Insurance
7%
$455
HOA
4%
$273
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696