Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.25% first-year return on $283k initial cash invested.
-4.25%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$9,848
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,848 income − $10,852 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,639
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,848
Total Expenses
$10,852
Mortgage P&I
64%
$6,315
Property Taxes
7%
$734
Home Insurance
5%
$455
HOA
0%
$0
Property Management
12%
$1,182
CapEx
4%
$394
Vacancy
3%
$295
Maintenance
4%
$394
Other
11%
$1,083