Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.92% first-year return on $281k initial cash invested.
-13.92%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$6,298
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,298 income − $9,555 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$1251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,512
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,298
Total Expenses
$9,555
Mortgage P&I
100%
$6,273
Property Taxes
11%
$685
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$756
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$693