Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.37% first-year return on $282k initial cash invested.
-5.37%
Cash On Cash
5.52%
Cap Rate
0.88
DSCR
$11,074
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$11,074 income − $12,335 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$1257k
Downpayment
20.0%
Interest Rate
6.9%
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
$11,074
Total Expenses
$12,335
Mortgage P&I
60%
$6,604
Property Taxes
11%
$1,263
Home Insurance
4%
$453
HOA
2%
$250
Property Management
12%
$1,329
CapEx
4%
$443
Vacancy
3%
$332
Maintenance
4%
$443
Other
11%
$1,218