Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.39% first-year return on $282k initial cash invested.
-14.39%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$6,140
Rent
-$3,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $9,524 expenses = $3,384 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,585
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$9,524
Mortgage P&I
103%
$6,300
Property Taxes
11%
$681
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675