Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.76% first-year return on $271k initial cash invested.
-11.76%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$7,119
Rent
-$2,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,119 income − $9,774 expenses = $2,655 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,045
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,119
Total Expenses
$9,774
Mortgage P&I
84%
$5,952
Property Taxes
14%
$985
Home Insurance
6%
$416
HOA
0%
$0
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783