Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $274k initial cash invested.
-8.37%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$8,204
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,204 income − $10,112 expenses = $1,908 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$243k
Closing costs
1%
$12,170
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,204
Total Expenses
$10,112
Mortgage P&I
73%
$6,021
Property Taxes
11%
$874
Home Insurance
5%
$429
HOA
0%
$0
Property Management
12%
$984
CapEx
4%
$328
Vacancy
3%
$246
Maintenance
4%
$328
Other
11%
$902