Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.91% first-year return on $277k initial cash invested.
-19.91%
Cash On Cash
1.73%
Cap Rate
0.29
DSCR
$3,880
Rent
-$4,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,880 income − $8,468 expenses = $4,588 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,313
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,880
Total Expenses
$8,468
Mortgage P&I
160%
$6,212
Property Taxes
12%
$484
Home Insurance
12%
$453
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427