Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.09% first-year return on $283k initial cash invested.
-15.09%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$5,829
Rent
-$3,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,829 income − $9,385 expenses = $3,556 out of pocket
Investment Breakdown
|
Purchase Price
$1261k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,610
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,829
Total Expenses
$9,385
Mortgage P&I
110%
$6,386
Property Taxes
12%
$703
Home Insurance
5%
$315
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641