Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $284k initial cash invested.
-12.69%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$6,126
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,126 income − $9,125 expenses = $2,999 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,648
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,126
Total Expenses
$9,125
Mortgage P&I
102%
$6,271
Property Taxes
5%
$299
Home Insurance
8%
$472
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674