Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $282k initial cash invested.
-12.14%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$6,660
Rent
-$2,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,660 income − $9,516 expenses = $2,856 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%
$12,589
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$9,516
Mortgage P&I
96%
$6,378
Property Taxes
6%
$412
Home Insurance
7%
$462
HOA
0%
$0
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733