Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $284k initial cash invested.
-18.67%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$4,444
Rent
-$4,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $8,864 expenses = $4,420 out of pocket
Investment Breakdown
|
Purchase Price
$1267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,670
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$8,864
Mortgage P&I
141%
$6,271
Property Taxes
14%
$627
Home Insurance
10%
$455
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489