Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.88% first-year return on $283k initial cash invested.
-17.88%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$5,512
Rent
-$4,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $9,724 expenses = $4,212 out of pocket
Investment Breakdown
|
Purchase Price
$1260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$252k
Closing costs
1%
$12,601
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$9,724
Mortgage P&I
116%
$6,402
Property Taxes
18%
$995
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606