Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.33% first-year return on $284k initial cash invested.
-15.33%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,566
Rent
-$3,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $9,197 expenses = $3,631 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,678
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$9,197
Mortgage P&I
112%
$6,228
Property Taxes
11%
$621
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612