Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.54% first-year return on $271k initial cash invested.
-12.54%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$6,681
Rent
-$2,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,681 income − $9,512 expenses = $2,831 out of pocket
Investment Breakdown
|
Purchase Price
$1204k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,681
Total Expenses
$9,512
Mortgage P&I
90%
$6,030
Property Taxes
11%
$756
Home Insurance
7%
$455
HOA
0%
$0
Property Management
12%
$802
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$735