Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.5% first-year return on $278k initial cash invested.
-7.5%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$8,421
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,421 income − $10,160 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,421
Total Expenses
$10,160
Mortgage P&I
74%
$6,227
Property Taxes
8%
$632
Home Insurance
5%
$437
HOA
0%
$0
Property Management
12%
$1,011
CapEx
4%
$337
Vacancy
3%
$253
Maintenance
4%
$337
Other
11%
$926