Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.25% first-year return on $281k initial cash invested.
-17.25%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$5,442
Rent
-$4,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,442 income − $9,486 expenses = $4,044 out of pocket
Investment Breakdown
|
Purchase Price
$1254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,542
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,442
Total Expenses
$9,486
Mortgage P&I
115%
$6,232
Property Taxes
17%
$950
Home Insurance
8%
$453
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599