Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.24% first-year return on $282k initial cash invested.
-15.24%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$5,883
Rent
-$3,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,883 income − $9,461 expenses = $3,578 out of pocket
Investment Breakdown
|
Purchase Price
$1256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$251k
Closing costs
1%
$12,558
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,883
Total Expenses
$9,461
Mortgage P&I
106%
$6,218
Property Taxes
13%
$789
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647