Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.55% first-year return on $282k initial cash invested.
-15.55%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$5,196
Rent
-$3,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $8,856 expenses = $3,660 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,591
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,196
Total Expenses
$8,856
Mortgage P&I
121%
$6,278
Property Taxes
7%
$344
Home Insurance
9%
$466
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572