Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.23% first-year return on $278k initial cash invested.
-22.23%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$4,710
Rent
-$5,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,710 income − $9,857 expenses = $5,147 out of pocket
Investment Breakdown
|
Purchase Price
$1238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,375
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,710
Total Expenses
$9,857
Mortgage P&I
144%
$6,776
Property Taxes
22%
$1,035
Home Insurance
9%
$446
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518