Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.29% first-year return on $282k initial cash invested.
-19.29%
Cash On Cash
2.22%
Cap Rate
0.35
DSCR
$6,224
Rent
-$4,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,224 income − $10,753 expenses = $4,529 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,562
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,224
Total Expenses
$10,753
Mortgage P&I
106%
$6,601
Property Taxes
20%
$1,235
Home Insurance
7%
$455
HOA
6%
$345
Property Management
12%
$747
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685