Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.54% first-year return on $272k initial cash invested.
-15.54%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$5,421
Rent
-$3,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,421 income − $8,942 expenses = $3,521 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,088
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,421
Total Expenses
$8,942
Mortgage P&I
117%
$6,342
Property Taxes
6%
$304
Home Insurance
8%
$452
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$596