Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.63% first-year return on $282k initial cash invested.
-13.63%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$6,927
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,927 income − $10,130 expenses = $3,203 out of pocket
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,575
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,927
Total Expenses
$10,130
Mortgage P&I
92%
$6,385
Property Taxes
13%
$873
Home Insurance
7%
$455
HOA
1%
$62
Property Management
12%
$831
CapEx
4%
$277
Vacancy
3%
$208
Maintenance
4%
$277
Other
11%
$762