Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.2% first-year return on $282k initial cash invested.
-19.2%
Cash On Cash
2.43%
Cap Rate
0.37
DSCR
$5,026
Rent
-$4,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,026 income − $9,532 expenses = $4,506 out of pocket
Investment Breakdown
|
Purchase Price
$1255k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,552
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,026
Total Expenses
$9,532
Mortgage P&I
136%
$6,846
Property Taxes
10%
$522
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$603
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$553