Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $282k initial cash invested.
-14.19%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$7,154
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,154 income − $10,493 expenses = $3,339 out of pocket
Investment Breakdown
|
Purchase Price
$1259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,588
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,154
Total Expenses
$10,493
Mortgage P&I
88%
$6,284
Property Taxes
18%
$1,322
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$858
CapEx
4%
$286
Vacancy
3%
$215
Maintenance
4%
$286
Other
11%
$787