Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.4% first-year return on $274k initial cash invested.
-13.4%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$7,629
Rent
-$3,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,629 income − $10,693 expenses = $3,064 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,206
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,629
Total Expenses
$10,693
Mortgage P&I
79%
$6,054
Property Taxes
17%
$1,262
Home Insurance
6%
$455
HOA
4%
$329
Property Management
12%
$915
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$839