Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.9% first-year return on $273k initial cash invested.
-15.9%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$7,034
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,034 income − $10,651 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,146
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,034
Total Expenses
$10,651
Mortgage P&I
95%
$6,667
Property Taxes
17%
$1,175
Home Insurance
6%
$418
HOA
0%
$0
Property Management
12%
$844
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$774