Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.43% first-year return on $273k initial cash invested.
-19.43%
Cash On Cash
2.32%
Cap Rate
0.36
DSCR
$5,566
Rent
-$4,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,566 income − $9,981 expenses = $4,415 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,125
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,566
Total Expenses
$9,981
Mortgage P&I
117%
$6,534
Property Taxes
20%
$1,116
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612