Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.8% first-year return on $272k initial cash invested.
-13.8%
Cash On Cash
3.32%
Cap Rate
0.54
DSCR
$6,525
Rent
-$3,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,525 income − $9,657 expenses = $3,132 out of pocket
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,109
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,525
Total Expenses
$9,657
Mortgage P&I
95%
$6,218
Property Taxes
12%
$774
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$783
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$718