Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.74% first-year return on $279k initial cash invested.
-18.74%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$5,518
Rent
-$4,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,518 income − $9,878 expenses = $4,360 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,440
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,518
Total Expenses
$9,878
Mortgage P&I
114%
$6,279
Property Taxes
23%
$1,281
Home Insurance
8%
$441
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607