Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.11% first-year return on $279k initial cash invested.
-13.11%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$6,722
Rent
-$3,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,722 income − $9,766 expenses = $3,044 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,409
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,722
Total Expenses
$9,766
Mortgage P&I
91%
$6,144
Property Taxes
13%
$898
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$739