Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.13% first-year return on $272k initial cash invested.
-18.13%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$4,324
Rent
-$4,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $8,442 expenses = $4,118 out of pocket
Investment Breakdown
|
Purchase Price
$1212k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,119
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$8,442
Mortgage P&I
142%
$6,128
Property Taxes
9%
$397
Home Insurance
10%
$446
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476