Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.65% first-year return on $273k initial cash invested.
-17.65%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$6,255
Rent
-$4,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,255 income − $10,273 expenses = $4,018 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,151
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,255
Total Expenses
$10,273
Mortgage P&I
98%
$6,111
Property Taxes
19%
$1,217
Home Insurance
7%
$437
HOA
6%
$381
Property Management
12%
$751
CapEx
4%
$250
Vacancy
3%
$188
Maintenance
4%
$250
Other
11%
$688