Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.31% first-year return on $283k initial cash invested.
-18.31%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,329
Rent
-$4,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,329 income − $8,653 expenses = $4,324 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,634
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,329
Total Expenses
$8,653
Mortgage P&I
144%
$6,244
Property Taxes
8%
$325
Home Insurance
11%
$464
HOA
3%
$149
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476