Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.3% first-year return on $278k initial cash invested.
-15.3%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$6,453
Rent
-$3,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,453 income − $10,002 expenses = $3,549 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,401
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,453
Total Expenses
$10,002
Mortgage P&I
97%
$6,267
Property Taxes
15%
$976
Home Insurance
7%
$448
HOA
2%
$117
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710