Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.76% first-year return on $272k initial cash invested.
-8.76%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$7,972
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,972 income − $9,955 expenses = $1,983 out of pocket
Investment Breakdown
|
Purchase Price
$1208k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,075
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,972
Total Expenses
$9,955
Mortgage P&I
76%
$6,058
Property Taxes
11%
$845
Home Insurance
4%
$341
HOA
0%
$0
Property Management
12%
$957
CapEx
4%
$319
Vacancy
3%
$239
Maintenance
4%
$319
Other
11%
$877