Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.98% first-year return on $272k initial cash invested.
-13.98%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$6,124
Rent
-$3,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,124 income − $9,290 expenses = $3,166 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,086
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,124
Total Expenses
$9,290
Mortgage P&I
98%
$6,031
Property Taxes
12%
$713
Home Insurance
7%
$438
HOA
0%
$25
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674