Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.02% first-year return on $279k initial cash invested.
-14.02%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$6,234
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,234 income − $9,491 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$1242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,420
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,234
Total Expenses
$9,491
Mortgage P&I
101%
$6,267
Property Taxes
11%
$689
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$686