Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $285k initial cash invested.
-14.96%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$6,238
Rent
-$3,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $9,791 expenses = $3,553 out of pocket
Investment Breakdown
|
Purchase Price
$1271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$254k
Closing costs
1%
$12,712
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$9,791
Mortgage P&I
100%
$6,257
Property Taxes
15%
$926
Home Insurance
7%
$454
HOA
1%
$32
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686