Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.65% first-year return on $279k initial cash invested.
-14.65%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$6,543
Rent
-$3,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,543 income − $9,944 expenses = $3,401 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,413
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$9,944
Mortgage P&I
97%
$6,349
Property Taxes
14%
$927
Home Insurance
7%
$443
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720