Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -20.5% first-year return on $271k initial cash invested.
-20.5%
Cash On Cash
1.81%
Cap Rate
0.29
DSCR
$4,490
Rent
-$4,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,490 income − $9,124 expenses = $4,634 out of pocket
Investment Breakdown
|
Purchase Price
$1206k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,058
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$9,124
Mortgage P&I
140%
$6,275
Property Taxes
20%
$884
Home Insurance
10%
$437
HOA
0%
$0
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494