Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.05% first-year return on $283k initial cash invested.
-14.05%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$6,270
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,270 income − $9,585 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,628
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,270
Total Expenses
$9,585
Mortgage P&I
103%
$6,448
Property Taxes
9%
$552
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$690