Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.52% first-year return on $276k initial cash invested.
-14.52%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$5,934
Rent
-$3,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,934 income − $9,277 expenses = $3,343 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,934
Total Expenses
$9,277
Mortgage P&I
103%
$6,110
Property Taxes
2%
$98
Home Insurance
7%
$430
HOA
10%
$622
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653