Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.36% first-year return on $277k initial cash invested.
-24.36%
Cash On Cash
1.03%
Cap Rate
0.16
DSCR
$3,237
Rent
-$5,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $8,867 expenses = $5,630 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,349
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$8,867
Mortgage P&I
203%
$6,565
Property Taxes
19%
$608
Home Insurance
14%
$446
HOA
5%
$149
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356