Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.45% first-year return on $276k initial cash invested.
-12.45%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$6,010
Rent
-$2,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,010 income − $8,872 expenses = $2,862 out of pocket
Investment Breakdown
|
Purchase Price
$1228k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,276
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$8,872
Mortgage P&I
102%
$6,134
Property Taxes
4%
$250
Home Insurance
7%
$446
HOA
0%
$0
Property Management
12%
$721
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$661