Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.09% first-year return on $283k initial cash invested.
-21.09%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$4,234
Rent
-$4,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,234 income − $9,214 expenses = $4,980 out of pocket
Investment Breakdown
|
Purchase Price
$1263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$253k
Closing costs
1%
$12,634
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$9,214
Mortgage P&I
150%
$6,346
Property Taxes
23%
$957
Home Insurance
11%
$472
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$466