Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.78% first-year return on $272k initial cash invested.
-20.78%
Cash On Cash
2.35%
Cap Rate
0.35
DSCR
$5,631
Rent
-$4,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,631 income − $10,341 expenses = $4,710 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,093
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,631
Total Expenses
$10,341
Mortgage P&I
122%
$6,854
Property Taxes
20%
$1,135
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$619