Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.63% first-year return on $272k initial cash invested.
-19.63%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$4,010
Rent
-$4,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $8,467 expenses = $4,457 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,117
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$8,467
Mortgage P&I
153%
$6,153
Property Taxes
12%
$497
Home Insurance
11%
$455
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441