Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $276k initial cash invested.
-10.16%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$8,901
Rent
-$2,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,901 income − $11,234 expenses = $2,333 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,269
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,901
Total Expenses
$11,234
Mortgage P&I
70%
$6,221
Property Taxes
13%
$1,156
Home Insurance
5%
$481
HOA
4%
$350
Property Management
12%
$1,068
CapEx
4%
$356
Vacancy
3%
$267
Maintenance
4%
$356
Other
11%
$979