Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.22% first-year return on $278k initial cash invested.
-13.22%
Cash On Cash
3.37%
Cap Rate
0.56
DSCR
$7,644
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,644 income − $10,709 expenses = $3,065 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,393
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,644
Total Expenses
$10,709
Mortgage P&I
82%
$6,236
Property Taxes
16%
$1,243
Home Insurance
6%
$446
HOA
2%
$185
Property Management
12%
$917
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841