Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $272k initial cash invested.
-18.11%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$5,202
Rent
-$4,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $9,309 expenses = $4,107 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,100
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$9,309
Mortgage P&I
116%
$6,058
Property Taxes
17%
$893
Home Insurance
8%
$437
HOA
3%
$153
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572