Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.56% first-year return on $284k initial cash invested.
-14.56%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$5,883
Rent
-$3,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $9,327 expenses = $3,444 out of pocket
Investment Breakdown
|
Purchase Price
$1266k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$253k
Closing costs
1%
$12,656
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$9,327
Mortgage P&I
113%
$6,676
Property Taxes
3%
$185
Home Insurance
8%
$467
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647