Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.93% first-year return on $272k initial cash invested.
-12.93%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$6,135
Rent
-$2,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,135 income − $9,069 expenses = $2,934 out of pocket
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,112
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,135
Total Expenses
$9,069
Mortgage P&I
98%
$6,034
Property Taxes
8%
$504
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$675