Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.6% first-year return on $274k initial cash invested.
-15.6%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$7,120
Rent
-$3,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,120 income − $10,684 expenses = $3,564 out of pocket
Investment Breakdown
|
Purchase Price
$1219k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,194
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,120
Total Expenses
$10,684
Mortgage P&I
87%
$6,174
Property Taxes
19%
$1,322
Home Insurance
6%
$455
HOA
4%
$312
Property Management
12%
$854
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783