Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.94% first-year return on $273k initial cash invested.
-4.94%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$10,142
Rent
-$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,142 income − $11,268 expenses = $1,126 out of pocket
Investment Breakdown
|
Purchase Price
$1216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,162
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,142
Total Expenses
$11,268
Mortgage P&I
60%
$6,060
Property Taxes
13%
$1,321
Home Insurance
4%
$438
HOA
0%
$0
Property Management
12%
$1,217
CapEx
4%
$406
Vacancy
3%
$304
Maintenance
4%
$406
Other
11%
$1,116