Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.91% first-year return on $283k initial cash invested.
-12.91%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$6,924
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,924 income − $9,971 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,924
Total Expenses
$9,971
Mortgage P&I
90%
$6,229
Property Taxes
13%
$932
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762