Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.85% first-year return on $272k initial cash invested.
-12.85%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$6,734
Rent
-$2,911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,734 income − $9,645 expenses = $2,911 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.4%
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
$6,734
Total Expenses
$9,645
Mortgage P&I
90%
$6,053
Property Taxes
13%
$864
Home Insurance
7%
$439
HOA
0%
$0
Property Management
12%
$808
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$741