Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.55% first-year return on $274k initial cash invested.
-14.55%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$6,286
Rent
-$3,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,286 income − $9,610 expenses = $3,324 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,196
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,286
Total Expenses
$9,610
Mortgage P&I
97%
$6,067
Property Taxes
15%
$969
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$754
CapEx
4%
$251
Vacancy
3%
$189
Maintenance
4%
$251
Other
11%
$691