Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.01% first-year return on $279k initial cash invested.
-22.01%
Cash On Cash
1.83%
Cap Rate
0.28
DSCR
$5,595
Rent
-$5,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,595 income − $10,719 expenses = $5,124 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,444
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,595
Total Expenses
$10,719
Mortgage P&I
121%
$6,797
Property Taxes
22%
$1,247
Home Insurance
8%
$448
HOA
6%
$325
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615