Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.48% first-year return on $277k initial cash invested.
-13.48%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$7,440
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,440 income − $10,554 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,347
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,440
Total Expenses
$10,554
Mortgage P&I
85%
$6,299
Property Taxes
12%
$867
Home Insurance
6%
$466
HOA
5%
$392
Property Management
12%
$893
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$818