Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.43% first-year return on $271k initial cash invested.
-15.43%
Cash On Cash
3.07%
Cap Rate
0.49
DSCR
$5,376
Rent
-$3,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $8,865 expenses = $3,489 out of pocket
Investment Breakdown
|
Purchase Price
$1206k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,064
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$8,865
Mortgage P&I
118%
$6,361
Property Taxes
4%
$240
Home Insurance
8%
$437
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591