Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.21% first-year return on $278k initial cash invested.
-16.21%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$5,787
Rent
-$3,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $9,541 expenses = $3,754 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,379
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$9,541
Mortgage P&I
109%
$6,312
Property Taxes
12%
$701
Home Insurance
8%
$464
HOA
2%
$97
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637