Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.71% first-year return on $271k initial cash invested.
-14.71%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$6,152
Rent
-$3,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,152 income − $9,468 expenses = $3,316 out of pocket
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,152
Total Expenses
$9,468
Mortgage P&I
103%
$6,360
Property Taxes
9%
$578
Home Insurance
7%
$438
HOA
0%
$0
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677