Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $276k initial cash invested.
-7.2%
Cash On Cash
4.74%
Cap Rate
0.8
DSCR
$10,298
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,298 income − $11,957 expenses = $1,659 out of pocket
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,308
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,298
Total Expenses
$11,957
Mortgage P&I
59%
$6,109
Property Taxes
19%
$1,912
Home Insurance
4%
$434
HOA
0%
$0
Property Management
12%
$1,236
CapEx
4%
$412
Vacancy
3%
$309
Maintenance
4%
$412
Other
11%
$1,133