Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $271k initial cash invested.
-11.37%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$6,750
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,750 income − $9,318 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,051
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,750
Total Expenses
$9,318
Mortgage P&I
90%
$6,083
Property Taxes
7%
$503
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$810
CapEx
4%
$270
Vacancy
3%
$202
Maintenance
4%
$270
Other
11%
$742