Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.74% first-year return on $271k initial cash invested.
-17.74%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$4,473
Rent
-$4,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,473 income − $8,482 expenses = $4,009 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,054
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,473
Total Expenses
$8,482
Mortgage P&I
137%
$6,118
Property Taxes
9%
$400
Home Insurance
10%
$443
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492