Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.42% first-year return on $282k initial cash invested.
-17.42%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$5,320
Rent
-$4,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $9,420 expenses = $4,100 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,589
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$9,420
Mortgage P&I
119%
$6,341
Property Taxes
6%
$317
Home Insurance
10%
$525
HOA
8%
$428
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585