Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.58% first-year return on $273k initial cash invested.
-19.58%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$4,954
Rent
-$4,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,954 income − $9,407 expenses = $4,453 out of pocket
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,138
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$9,407
Mortgage P&I
125%
$6,189
Property Taxes
22%
$1,098
Home Insurance
9%
$436
HOA
0%
$0
Property Management
12%
$594
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545