Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.19% first-year return on $278k initial cash invested.
-17.19%
Cash On Cash
2.16%
Cap Rate
0.37
DSCR
$4,910
Rent
-$3,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $8,898 expenses = $3,988 out of pocket
Investment Breakdown
|
Purchase Price
$1240k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,400
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$8,898
Mortgage P&I
123%
$6,024
Property Taxes
16%
$772
Home Insurance
9%
$434
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540