Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $284k initial cash invested.
-15.71%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$5,866
Rent
-$3,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,866 income − $9,581 expenses = $3,715 out of pocket
Investment Breakdown
|
Purchase Price
$1265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,653
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,866
Total Expenses
$9,581
Mortgage P&I
106%
$6,216
Property Taxes
16%
$918
Home Insurance
8%
$452
HOA
0%
$0
Property Management
12%
$704
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$645