Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $273k initial cash invested.
-14.13%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$4,972
Rent
-$3,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,972 income − $8,188 expenses = $3,216 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,150
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,972
Total Expenses
$8,188
Mortgage P&I
120%
$5,944
Property Taxes
3%
$128
Home Insurance
9%
$425
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547