Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $277k initial cash invested.
-10.75%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$7,172
Rent
-$2,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,172 income − $9,658 expenses = $2,486 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,353
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,172
Total Expenses
$9,658
Mortgage P&I
88%
$6,281
Property Taxes
1%
$96
Home Insurance
6%
$455
HOA
5%
$387
Property Management
12%
$861
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$789