Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $277k initial cash invested.
-17.94%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$5,834
Rent
-$4,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,834 income − $9,980 expenses = $4,146 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,348
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,834
Total Expenses
$9,980
Mortgage P&I
106%
$6,211
Property Taxes
23%
$1,349
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642