Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.11% first-year return on $276k initial cash invested.
-14.11%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$7,917
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,917 income − $11,160 expenses = $3,243 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,272
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,917
Total Expenses
$11,160
Mortgage P&I
86%
$6,800
Property Taxes
16%
$1,229
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871