Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.45% first-year return on $281k initial cash invested.
-13.45%
Cash On Cash
3.6%
Cap Rate
0.57
DSCR
$8,116
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,116 income − $11,268 expenses = $3,152 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,536
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,116
Total Expenses
$11,268
Mortgage P&I
81%
$6,586
Property Taxes
15%
$1,238
Home Insurance
5%
$444
HOA
3%
$240
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893