Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $273k initial cash invested.
-12.82%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$6,828
Rent
-$2,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,828 income − $9,742 expenses = $2,914 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,128
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,828
Total Expenses
$9,742
Mortgage P&I
89%
$6,053
Property Taxes
14%
$931
Home Insurance
6%
$437
HOA
0%
$0
Property Management
12%
$819
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$751