Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.94% first-year return on $276k initial cash invested.
-8.94%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$8,178
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,178 income − $10,233 expenses = $2,055 out of pocket
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,280
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,178
Total Expenses
$10,233
Mortgage P&I
75%
$6,149
Property Taxes
10%
$783
Home Insurance
5%
$438
HOA
1%
$83
Property Management
12%
$981
CapEx
4%
$327
Vacancy
3%
$245
Maintenance
4%
$327
Other
11%
$900