Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.53% first-year return on $284k initial cash invested.
-19.53%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$4,161
Rent
-$4,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,161 income − $8,787 expenses = $4,626 out of pocket
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$254k
Closing costs
1%
$12,680
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$8,787
Mortgage P&I
153%
$6,365
Property Taxes
13%
$553
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458