Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.26% first-year return on $276k initial cash invested.
-15.26%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$5,636
Rent
-$3,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,636 income − $9,150 expenses = $3,514 out of pocket
Investment Breakdown
|
Purchase Price
$1230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$246k
Closing costs
1%
$12,300
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,636
Total Expenses
$9,150
Mortgage P&I
108%
$6,087
Property Taxes
13%
$718
Home Insurance
8%
$430
HOA
0%
$0
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620