Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.9% first-year return on $279k initial cash invested.
-16.9%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$6,021
Rent
-$3,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,021 income − $9,945 expenses = $3,924 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,414
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,021
Total Expenses
$9,945
Mortgage P&I
104%
$6,263
Property Taxes
20%
$1,179
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$723
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662