Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.88% first-year return on $283k initial cash invested.
-14.88%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$5,349
Rent
-$3,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,349 income − $8,863 expenses = $3,514 out of pocket
Investment Breakdown
|
Purchase Price
$1264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,635
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,349
Total Expenses
$8,863
Mortgage P&I
117%
$6,264
Property Taxes
6%
$317
Home Insurance
9%
$464
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588