Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18% first-year return on $278k initial cash invested.
-18%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$4,826
Rent
-$4,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,826 income − $8,993 expenses = $4,167 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,826
Total Expenses
$8,993
Mortgage P&I
127%
$6,128
Property Taxes
16%
$769
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531