Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $283k initial cash invested.
-15.07%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$6,148
Rent
-$3,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,148 income − $9,699 expenses = $3,551 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,604
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$9,699
Mortgage P&I
103%
$6,314
Property Taxes
14%
$857
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676