Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.87% first-year return on $271k initial cash invested.
-19.87%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$5,676
Rent
-$4,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,676 income − $10,158 expenses = $4,482 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,676
Total Expenses
$10,158
Mortgage P&I
112%
$6,340
Property Taxes
11%
$636
Home Insurance
8%
$453
HOA
14%
$800
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624