Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.76% first-year return on $273k initial cash invested.
-19.76%
Cash On Cash
2.22%
Cap Rate
0.34
DSCR
$5,060
Rent
-$4,504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,060 income − $9,564 expenses = $4,504 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,165
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,060
Total Expenses
$9,564
Mortgage P&I
129%
$6,548
Property Taxes
17%
$841
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$557