Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $272k initial cash invested.
-5.03%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$9,332
Rent
-$1,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,332 income − $10,474 expenses = $1,142 out of pocket
Investment Breakdown
|
Purchase Price
$1211k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,109
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,332
Total Expenses
$10,474
Mortgage P&I
66%
$6,131
Property Taxes
8%
$732
Home Insurance
5%
$438
HOA
0%
$0
Property Management
12%
$1,120
CapEx
4%
$373
Vacancy
3%
$280
Maintenance
4%
$373
Other
11%
$1,027