Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.2% first-year return on $279k initial cash invested.
-20.2%
Cash On Cash
2.26%
Cap Rate
0.34
DSCR
$5,748
Rent
-$4,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,748 income − $10,437 expenses = $4,689 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,405
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,748
Total Expenses
$10,437
Mortgage P&I
118%
$6,791
Property Taxes
22%
$1,248
Home Insurance
8%
$444
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632