Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.37% first-year return on $272k initial cash invested.
-13.37%
Cash On Cash
3.41%
Cap Rate
0.55
DSCR
$6,264
Rent
-$3,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,264 income − $9,300 expenses = $3,036 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,118
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,264
Total Expenses
$9,300
Mortgage P&I
99%
$6,226
Property Taxes
8%
$495
Home Insurance
7%
$448
HOA
0%
$0
Property Management
12%
$752
CapEx
4%
$251
Vacancy
3%
$188
Maintenance
4%
$251
Other
11%
$689