Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.96% first-year return on $276k initial cash invested.
-16.96%
Cash On Cash
3.13%
Cap Rate
0.47
DSCR
$6,838
Rent
-$3,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,838 income − $10,742 expenses = $3,904 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,296
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,838
Total Expenses
$10,742
Mortgage P&I
100%
$6,842
Property Taxes
16%
$1,104
Home Insurance
6%
$438
HOA
0%
$32
Property Management
12%
$821
CapEx
4%
$274
Vacancy
3%
$205
Maintenance
4%
$274
Other
11%
$752