Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.39% first-year return on $271k initial cash invested.
-22.39%
Cash On Cash
1.38%
Cap Rate
0.22
DSCR
$3,826
Rent
-$5,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $8,882 expenses = $5,056 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,047
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,826
Total Expenses
$8,882
Mortgage P&I
164%
$6,291
Property Taxes
22%
$853
Home Insurance
11%
$437
HOA
0%
$0
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$421