Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.92% first-year return on $276k initial cash invested.
-8.92%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$7,714
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,714 income − $9,762 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,270
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,714
Total Expenses
$9,762
Mortgage P&I
80%
$6,144
Property Taxes
7%
$539
Home Insurance
6%
$455
HOA
0%
$0
Property Management
12%
$926
CapEx
4%
$309
Vacancy
3%
$231
Maintenance
4%
$309
Other
11%
$849