Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.74% first-year return on $282k initial cash invested.
-15.74%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$6,759
Rent
-$3,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,759 income − $10,458 expenses = $3,699 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,568
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,759
Total Expenses
$10,458
Mortgage P&I
97%
$6,549
Property Taxes
16%
$1,112
Home Insurance
7%
$500
HOA
0%
$0
Property Management
12%
$811
CapEx
4%
$270
Vacancy
3%
$203
Maintenance
4%
$270
Other
11%
$743