Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.63% first-year return on $278k initial cash invested.
-14.63%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$6,057
Rent
-$3,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,057 income − $9,448 expenses = $3,391 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,057
Total Expenses
$9,448
Mortgage P&I
108%
$6,511
Property Taxes
7%
$444
Home Insurance
7%
$434
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666