Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.27% first-year return on $273k initial cash invested.
-19.27%
Cash On Cash
2.38%
Cap Rate
0.37
DSCR
$5,877
Rent
-$4,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $10,268 expenses = $4,391 out of pocket
Investment Breakdown
|
Purchase Price
$1217k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,166
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,877
Total Expenses
$10,268
Mortgage P&I
112%
$6,564
Property Taxes
22%
$1,270
Home Insurance
7%
$437
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646