Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.55% first-year return on $273k initial cash invested.
-9.55%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$7,287
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,287 income − $9,460 expenses = $2,173 out of pocket
Investment Breakdown
|
Purchase Price
$1214k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,142
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,287
Total Expenses
$9,460
Mortgage P&I
83%
$6,020
Property Taxes
7%
$525
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$874
CapEx
4%
$291
Vacancy
3%
$219
Maintenance
4%
$291
Other
11%
$802