Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.32% first-year return on $279k initial cash invested.
-16.32%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,290
Rent
-$3,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,290 income − $9,084 expenses = $3,794 out of pocket
Investment Breakdown
|
Purchase Price
$1243k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,429
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,290
Total Expenses
$9,084
Mortgage P&I
117%
$6,179
Property Taxes
12%
$650
Home Insurance
9%
$455
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582