Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.83% first-year return on $282k initial cash invested.
-10.83%
Cash On Cash
4.04%
Cap Rate
0.65
DSCR
$6,878
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $9,418 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,548
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$9,418
Mortgage P&I
94%
$6,490
Property Taxes
2%
$135
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757