Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.72% first-year return on $274k initial cash invested.
-17.72%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$4,568
Rent
-$4,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $8,618 expenses = $4,050 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$8,618
Mortgage P&I
136%
$6,209
Property Taxes
9%
$429
Home Insurance
9%
$427
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502