Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -29.62% first-year return on $274k initial cash invested.
-29.62%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$6,453
Rent
-$6,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,453 income − $13,229 expenses = $6,776 out of pocket
Investment Breakdown
|
Purchase Price
$1221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,214
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,453
Total Expenses
$13,229
Mortgage P&I
101%
$6,546
Property Taxes
18%
$1,165
Home Insurance
6%
$418
HOA
45%
$2,906
Property Management
12%
$774
CapEx
4%
$258
Vacancy
3%
$194
Maintenance
4%
$258
Other
11%
$710