Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.62% first-year return on $283k initial cash invested.
-15.62%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$8,150
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,150 income − $11,830 expenses = $3,680 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,609
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,150
Total Expenses
$11,830
Mortgage P&I
79%
$6,464
Property Taxes
17%
$1,347
Home Insurance
6%
$455
HOA
10%
$794
Property Management
12%
$978
CapEx
4%
$326
Vacancy
3%
$244
Maintenance
4%
$326
Other
11%
$896