Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.69% first-year return on $272k initial cash invested.
-17.69%
Cash On Cash
2.44%
Cap Rate
0.39
DSCR
$4,910
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $8,919 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,095
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,910
Total Expenses
$8,919
Mortgage P&I
128%
$6,275
Property Taxes
14%
$665
Home Insurance
6%
$311
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540