Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $279k initial cash invested.
-8.48%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$8,673
Rent
-$1,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,673 income − $10,646 expenses = $1,973 out of pocket
Investment Breakdown
|
Purchase Price
$1244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$249k
Closing costs
1%
$12,439
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,673
Total Expenses
$10,646
Mortgage P&I
71%
$6,127
Property Taxes
13%
$1,089
Home Insurance
6%
$481
HOA
0%
$0
Property Management
12%
$1,041
CapEx
4%
$347
Vacancy
3%
$260
Maintenance
4%
$347
Other
11%
$954