Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $285k initial cash invested.
-12.98%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$6,832
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,832 income − $9,914 expenses = $3,082 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$285k
Downpayment
20%
$249k
Closing costs
1%
$12,427
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,832
Total Expenses
$9,914
Mortgage P&I
92%
$6,265
Property Taxes
13%
$891
Home Insurance
6%
$435
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752