Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.82% first-year return on $274k initial cash invested.
-17.82%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$4,518
Rent
-$4,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,518 income − $8,591 expenses = $4,073 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,205
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,518
Total Expenses
$8,591
Mortgage P&I
141%
$6,356
Property Taxes
5%
$245
Home Insurance
10%
$453
HOA
0%
$0
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$497