Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.48% first-year return on $277k initial cash invested.
-11.48%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$7,640
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,640 income − $10,294 expenses = $2,654 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.9%
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
$7,640
Total Expenses
$10,294
Mortgage P&I
85%
$6,501
Property Taxes
10%
$743
Home Insurance
6%
$452
HOA
0%
$0
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$840