Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.57% first-year return on $271k initial cash invested.
-18.57%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$5,614
Rent
-$4,201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,614 income − $9,815 expenses = $4,201 out of pocket
Investment Breakdown
|
Purchase Price
$1207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,071
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,614
Total Expenses
$9,815
Mortgage P&I
108%
$6,066
Property Taxes
21%
$1,174
Home Insurance
7%
$420
HOA
4%
$245
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618