Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $282k initial cash invested.
-16.48%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$4,940
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $8,819 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,592
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,940
Total Expenses
$8,819
Mortgage P&I
129%
$6,394
Property Taxes
3%
$170
Home Insurance
11%
$558
HOA
0%
$17
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543