Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $277k initial cash invested.
-8.49%
Cash On Cash
4.58%
Cap Rate
0.74
DSCR
$7,833
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,833 income − $9,794 expenses = $1,961 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,346
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,833
Total Expenses
$9,794
Mortgage P&I
81%
$6,362
Property Taxes
4%
$316
Home Insurance
6%
$453
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862