Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.19% first-year return on $282k initial cash invested.
-18.19%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$4,755
Rent
-$4,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $9,025 expenses = $4,270 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,555
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$9,025
Mortgage P&I
133%
$6,320
Property Taxes
13%
$633
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523