Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.86% first-year return on $279k initial cash invested.
-13.86%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$5,712
Rent
-$3,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,712 income − $8,938 expenses = $3,226 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,712
Total Expenses
$8,938
Mortgage P&I
108%
$6,145
Property Taxes
7%
$398
Home Insurance
8%
$455
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628