Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.3% first-year return on $283k initial cash invested.
-16.3%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$5,950
Rent
-$3,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,950 income − $9,797 expenses = $3,847 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,950
Total Expenses
$9,797
Mortgage P&I
108%
$6,422
Property Taxes
15%
$889
Home Insurance
8%
$464
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654