Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $283k initial cash invested.
-15.9%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$6,680
Rent
-$3,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,680 income − $10,427 expenses = $3,747 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,613
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,680
Total Expenses
$10,427
Mortgage P&I
95%
$6,364
Property Taxes
18%
$1,230
Home Insurance
6%
$424
HOA
2%
$138
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735