Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.37% first-year return on $279k initial cash invested.
-17.37%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$5,796
Rent
-$4,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,796 income − $9,837 expenses = $4,041 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,434
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,796
Total Expenses
$9,837
Mortgage P&I
110%
$6,361
Property Taxes
18%
$1,020
Home Insurance
8%
$451
HOA
1%
$33
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638