Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.95% first-year return on $273k initial cash invested.
-16.95%
Cash On Cash
2.96%
Cap Rate
0.45
DSCR
$5,562
Rent
-$3,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,562 income − $9,416 expenses = $3,854 out of pocket
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$243k
Closing costs
1%
$12,132
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,562
Total Expenses
$9,416
Mortgage P&I
119%
$6,629
Property Taxes
8%
$459
Home Insurance
8%
$438
HOA
0%
$0
Property Management
12%
$667
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$612