Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $276k initial cash invested.
-10.7%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$6,308
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $8,769 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$1229k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,290
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,308
Total Expenses
$8,769
Mortgage P&I
97%
$6,111
Property Taxes
1%
$84
Home Insurance
7%
$430
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694