Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.31% first-year return on $277k initial cash invested.
-10.31%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$8,432
Rent
-$2,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,432 income − $10,816 expenses = $2,384 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,350
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,432
Total Expenses
$10,816
Mortgage P&I
75%
$6,303
Property Taxes
14%
$1,214
Home Insurance
5%
$432
HOA
0%
$0
Property Management
12%
$1,012
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$928