Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $283k initial cash invested.
-14.08%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$6,186
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,186 income − $9,501 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,186
Total Expenses
$9,501
Mortgage P&I
100%
$6,207
Property Taxes
5%
$317
Home Insurance
14%
$875
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680