Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.45% first-year return on $282k initial cash invested.
-18.45%
Cash On Cash
2.79%
Cap Rate
0.42
DSCR
$6,603
Rent
-$4,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,603 income − $10,937 expenses = $4,334 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,567
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,603
Total Expenses
$10,937
Mortgage P&I
106%
$6,993
Property Taxes
19%
$1,254
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726