Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $271k initial cash invested.
-10.16%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$8,115
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,115 income − $10,413 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,068
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,115
Total Expenses
$10,413
Mortgage P&I
75%
$6,053
Property Taxes
15%
$1,180
Home Insurance
5%
$420
HOA
0%
$0
Property Management
12%
$974
CapEx
4%
$325
Vacancy
3%
$243
Maintenance
4%
$325
Other
11%
$893