Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.17% first-year return on $272k initial cash invested.
-10.17%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$8,464
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,464 income − $10,773 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,116
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,464
Total Expenses
$10,773
Mortgage P&I
72%
$6,103
Property Taxes
14%
$1,218
Home Insurance
5%
$437
HOA
2%
$136
Property Management
12%
$1,016
CapEx
4%
$339
Vacancy
3%
$254
Maintenance
4%
$339
Other
11%
$931