Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $271k initial cash invested.
-14.62%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,010
Rent
-$3,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $9,312 expenses = $3,302 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,047
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$9,312
Mortgage P&I
100%
$6,038
Property Taxes
13%
$803
Home Insurance
7%
$429
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661