Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.57% first-year return on $273k initial cash invested.
-10.57%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$7,524
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,524 income − $9,926 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,128
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,524
Total Expenses
$9,926
Mortgage P&I
81%
$6,060
Property Taxes
7%
$521
Home Insurance
6%
$453
HOA
4%
$333
Property Management
12%
$903
CapEx
4%
$301
Vacancy
3%
$226
Maintenance
4%
$301
Other
11%
$828