Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $274k initial cash invested.
-15.54%
Cash On Cash
3.47%
Cap Rate
0.52
DSCR
$6,122
Rent
-$3,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,122 income − $9,670 expenses = $3,548 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,193
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,122
Total Expenses
$9,670
Mortgage P&I
112%
$6,826
Property Taxes
5%
$309
Home Insurance
7%
$453
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$673