Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.61% first-year return on $277k initial cash invested.
-16.61%
Cash On Cash
3.15%
Cap Rate
0.48
DSCR
$7,059
Rent
-$3,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,059 income − $10,890 expenses = $3,831 out of pocket
Investment Breakdown
|
Purchase Price
$1232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$246k
Closing costs
1%
$12,321
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,059
Total Expenses
$10,890
Mortgage P&I
96%
$6,782
Property Taxes
18%
$1,271
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$776