Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -23.12% first-year return on $278k initial cash invested.
-23.12%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$3,010
Rent
-$5,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,010 income − $8,369 expenses = $5,359 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,387
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$8,369
Mortgage P&I
212%
$6,396
Property Taxes
17%
$505
Home Insurance
15%
$446
HOA
0%
$0
Property Management
12%
$361
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$331