Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.47% first-year return on $282k initial cash invested.
-15.47%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$6,652
Rent
-$3,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,652 income − $10,287 expenses = $3,635 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,652
Total Expenses
$10,287
Mortgage P&I
96%
$6,362
Property Taxes
15%
$975
Home Insurance
7%
$448
HOA
4%
$240
Property Management
12%
$798
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$732