Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.26% first-year return on $284k initial cash invested.
-14.26%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$6,093
Rent
-$3,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,093 income − $9,465 expenses = $3,372 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,656
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,093
Total Expenses
$9,465
Mortgage P&I
103%
$6,265
Property Taxes
11%
$684
Home Insurance
7%
$444
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670