Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $276k initial cash invested.
-16.16%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$5,996
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $9,706 expenses = $3,710 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,265
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,996
Total Expenses
$9,706
Mortgage P&I
103%
$6,163
Property Taxes
14%
$855
Home Insurance
11%
$648
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660