Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.29% first-year return on $278k initial cash invested.
-11.29%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$6,870
Rent
-$2,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,870 income − $9,483 expenses = $2,613 out of pocket
Investment Breakdown
|
Purchase Price
$1236k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,364
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,870
Total Expenses
$9,483
Mortgage P&I
90%
$6,195
Property Taxes
3%
$237
Home Insurance
7%
$448
HOA
4%
$267
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$756