Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.81% first-year return on $279k initial cash invested.
-14.81%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$6,110
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,110 income − $9,549 expenses = $3,439 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,414
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,110
Total Expenses
$9,549
Mortgage P&I
102%
$6,215
Property Taxes
13%
$812
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672