Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.56% first-year return on $277k initial cash invested.
-7.56%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$7,994
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,994 income − $9,738 expenses = $1,744 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,330
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,994
Total Expenses
$9,738
Mortgage P&I
77%
$6,165
Property Taxes
5%
$417
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$959
CapEx
4%
$320
Vacancy
3%
$240
Maintenance
4%
$320
Other
11%
$879