Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.04% first-year return on $274k initial cash invested.
-14.04%
Cash On Cash
3.01%
Cap Rate
0.51
DSCR
$6,698
Rent
-$3,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,698 income − $9,907 expenses = $3,209 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,204
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,698
Total Expenses
$9,907
Mortgage P&I
90%
$5,998
Property Taxes
14%
$923
Home Insurance
7%
$438
HOA
4%
$270
Property Management
12%
$804
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$737