Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.79% first-year return on $272k initial cash invested.
-17.79%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$4,918
Rent
-$4,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,918 income − $8,945 expenses = $4,027 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,076
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,918
Total Expenses
$8,945
Mortgage P&I
123%
$6,049
Property Taxes
16%
$786
Home Insurance
9%
$437
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541