Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.75% first-year return on $271k initial cash invested.
-15.75%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,324
Rent
-$3,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,324 income − $9,879 expenses = $3,555 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%
$12,040
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,324
Total Expenses
$9,879
Mortgage P&I
96%
$6,091
Property Taxes
19%
$1,196
Home Insurance
7%
$441
HOA
0%
$0
Property Management
12%
$759
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$696