Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.28% first-year return on $278k initial cash invested.
-15.28%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$5,058
Rent
-$3,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $8,593 expenses = $3,535 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%
$12,360
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,058
Total Expenses
$8,593
Mortgage P&I
123%
$6,204
Property Taxes
5%
$237
Home Insurance
9%
$433
HOA
0%
$0
Property Management
12%
$607
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556