Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.99% first-year return on $282k initial cash invested.
-19.99%
Cash On Cash
2.42%
Cap Rate
0.36
DSCR
$4,930
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,930 income − $9,636 expenses = $4,706 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,594
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$9,636
Mortgage P&I
143%
$7,050
Property Taxes
9%
$420
Home Insurance
10%
$490
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542