Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.27% first-year return on $277k initial cash invested.
-12.27%
Cash On Cash
3.65%
Cap Rate
0.59
DSCR
$6,290
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,290 income − $9,119 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,314
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,290
Total Expenses
$9,119
Mortgage P&I
100%
$6,318
Property Taxes
3%
$209
Home Insurance
7%
$452
HOA
0%
$0
Property Management
12%
$755
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$692