Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.74% first-year return on $273k initial cash invested.
-13.74%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$6,800
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,800 income − $9,923 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,127
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,800
Total Expenses
$9,923
Mortgage P&I
89%
$6,047
Property Taxes
14%
$976
Home Insurance
6%
$438
HOA
2%
$150
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748