Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $274k initial cash invested.
-16.43%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$5,656
Rent
-$3,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,656 income − $9,408 expenses = $3,752 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,190
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,656
Total Expenses
$9,408
Mortgage P&I
104%
$5,868
Property Taxes
21%
$1,197
Home Insurance
7%
$420
HOA
0%
$0
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622