Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.33% first-year return on $278k initial cash invested.
-13.33%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$6,188
Rent
-$3,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $9,272 expenses = $3,084 out of pocket
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,365
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,188
Total Expenses
$9,272
Mortgage P&I
98%
$6,075
Property Taxes
11%
$706
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681