Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $272k initial cash invested.
-6.56%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$7,803
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,803 income − $9,291 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$1210k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$242k
Closing costs
1%
$12,100
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,803
Total Expenses
$9,291
Mortgage P&I
78%
$6,050
Property Taxes
2%
$165
Home Insurance
5%
$424
HOA
0%
$0
Property Management
12%
$936
CapEx
4%
$312
Vacancy
3%
$234
Maintenance
4%
$312
Other
11%
$858