Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.39% first-year return on $277k initial cash invested.
-18.39%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$6,146
Rent
-$4,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,146 income − $10,391 expenses = $4,245 out of pocket
Investment Breakdown
|
Purchase Price
$1233k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,334
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$10,391
Mortgage P&I
104%
$6,406
Property Taxes
23%
$1,404
Home Insurance
7%
$450
HOA
1%
$41
Property Management
12%
$738
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$676