Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.85% first-year return on $272k initial cash invested.
-13.85%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$6,150
Rent
-$3,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,150 income − $9,286 expenses = $3,136 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,079
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,150
Total Expenses
$9,286
Mortgage P&I
99%
$6,061
Property Taxes
11%
$687
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676