Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.6% first-year return on $273k initial cash invested.
-14.6%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$5,576
Rent
-$3,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $8,903 expenses = $3,327 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$8,903
Mortgage P&I
108%
$6,034
Property Taxes
9%
$491
Home Insurance
9%
$483
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613