Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17% first-year return on $274k initial cash invested.
-17%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$6,156
Rent
-$3,884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,156 income − $10,040 expenses = $3,884 out of pocket
Investment Breakdown
|
Purchase Price
$1220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$244k
Closing costs
1%
$12,198
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,156
Total Expenses
$10,040
Mortgage P&I
100%
$6,176
Property Taxes
21%
$1,319
Home Insurance
7%
$452
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677