Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.91% first-year return on $277k initial cash invested.
-16.91%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$5,944
Rent
-$3,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,944 income − $9,841 expenses = $3,897 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,944
Total Expenses
$9,841
Mortgage P&I
105%
$6,267
Property Taxes
14%
$848
Home Insurance
8%
$453
HOA
4%
$252
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654