Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.9% first-year return on $276k initial cash invested.
-17.9%
Cash On Cash
2.7%
Cap Rate
0.42
DSCR
$6,792
Rent
-$4,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,792 income − $10,915 expenses = $4,123 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,792
Total Expenses
$10,915
Mortgage P&I
98%
$6,623
Property Taxes
16%
$1,110
Home Insurance
7%
$464
HOA
6%
$408
Property Management
12%
$815
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$747