Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.74% first-year return on $271k initial cash invested.
-16.74%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$5,704
Rent
-$3,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $9,481 expenses = $3,777 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,035
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$9,481
Mortgage P&I
107%
$6,114
Property Taxes
12%
$694
Home Insurance
13%
$735
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627