Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $273k initial cash invested.
-12.47%
Cash On Cash
3.66%
Cap Rate
0.59
DSCR
$7,454
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,454 income − $10,294 expenses = $2,840 out of pocket
Investment Breakdown
|
Purchase Price
$1215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,153
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,454
Total Expenses
$10,294
Mortgage P&I
84%
$6,249
Property Taxes
15%
$1,082
Home Insurance
6%
$429
HOA
0%
$0
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$224
Maintenance
4%
$298
Other
11%
$820