Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $274k initial cash invested.
-15.07%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$6,484
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,484 income − $9,929 expenses = $3,445 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,204
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,484
Total Expenses
$9,929
Mortgage P&I
95%
$6,174
Property Taxes
17%
$1,114
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$778
CapEx
4%
$259
Vacancy
3%
$195
Maintenance
4%
$259
Other
11%
$713