Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.9% first-year return on $274k initial cash invested.
-19.9%
Cash On Cash
2.43%
Cap Rate
0.36
DSCR
$5,780
Rent
-$4,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,780 income − $10,320 expenses = $4,540 out of pocket
Investment Breakdown
|
Purchase Price
$1218k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,177
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,780
Total Expenses
$10,320
Mortgage P&I
117%
$6,777
Property Taxes
20%
$1,130
Home Insurance
8%
$448
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636