Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $274k initial cash invested.
-9.99%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$8,826
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,826 income − $11,109 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,200
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,826
Total Expenses
$11,109
Mortgage P&I
73%
$6,443
Property Taxes
14%
$1,228
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,059
CapEx
4%
$353
Vacancy
3%
$265
Maintenance
4%
$353
Other
11%
$971