Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.07% first-year return on $276k initial cash invested.
-7.07%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$7,632
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,632 income − $9,261 expenses = $1,629 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,301
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,632
Total Expenses
$9,261
Mortgage P&I
80%
$6,094
Property Taxes
2%
$131
Home Insurance
6%
$441
HOA
0%
$0
Property Management
12%
$916
CapEx
4%
$305
Vacancy
3%
$229
Maintenance
4%
$305
Other
11%
$840