Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.82% first-year return on $277k initial cash invested.
-15.82%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$5,352
Rent
-$3,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,352 income − $8,999 expenses = $3,647 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,319
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,352
Total Expenses
$8,999
Mortgage P&I
114%
$6,116
Property Taxes
12%
$622
Home Insurance
8%
$441
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$589