Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.11% first-year return on $277k initial cash invested.
-18.11%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$5,446
Rent
-$4,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $9,635 expenses = $4,189 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,357
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,446
Total Expenses
$9,635
Mortgage P&I
115%
$6,274
Property Taxes
19%
$1,054
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599