Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $282k initial cash invested.
-6.05%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$8,466
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,466 income − $9,886 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,565
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,466
Total Expenses
$9,886
Mortgage P&I
74%
$6,278
Property Taxes
2%
$206
Home Insurance
6%
$523
HOA
0%
$0
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931