Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.65% first-year return on $281k initial cash invested.
-15.65%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$6,297
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,297 income − $9,968 expenses = $3,671 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$251k
Closing costs
1%
$12,547
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,297
Total Expenses
$9,968
Mortgage P&I
101%
$6,333
Property Taxes
17%
$1,055
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693