Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.37% first-year return on $282k initial cash invested.
-16.37%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,925
Rent
-$3,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,925 income − $9,774 expenses = $3,849 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,577
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,925
Total Expenses
$9,774
Mortgage P&I
105%
$6,244
Property Taxes
16%
$973
Home Insurance
8%
$455
HOA
1%
$87
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652