Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.06% first-year return on $276k initial cash invested.
-14.06%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$6,198
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,198 income − $9,435 expenses = $3,237 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,299
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,198
Total Expenses
$9,435
Mortgage P&I
98%
$6,090
Property Taxes
13%
$799
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$744
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$682