Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.84% first-year return on $276k initial cash invested.
-16.84%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$5,595
Rent
-$3,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,595 income − $9,474 expenses = $3,879 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,305
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,595
Total Expenses
$9,474
Mortgage P&I
110%
$6,156
Property Taxes
17%
$955
Home Insurance
8%
$448
HOA
0%
$13
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615