Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.75% first-year return on $272k initial cash invested.
-11.75%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$7,756
Rent
-$2,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,756 income − $10,419 expenses = $2,663 out of pocket
Investment Breakdown
|
Purchase Price
$1209k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,089
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,756
Total Expenses
$10,419
Mortgage P&I
79%
$6,129
Property Taxes
16%
$1,219
Home Insurance
6%
$434
HOA
0%
$0
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853