Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.96% first-year return on $277k initial cash invested.
-15.96%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$5,739
Rent
-$3,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,739 income − $9,417 expenses = $3,678 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$9,417
Mortgage P&I
107%
$6,115
Property Taxes
17%
$1,004
Home Insurance
6%
$346
HOA
0%
$0
Property Management
12%
$689
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$631