Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.64% first-year return on $282k initial cash invested.
-15.64%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$6,267
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,267 income − $9,938 expenses = $3,671 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,552
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,267
Total Expenses
$9,938
Mortgage P&I
101%
$6,307
Property Taxes
16%
$984
Home Insurance
8%
$516
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689