Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.34% first-year return on $271k initial cash invested.
-10.34%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$8,406
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,406 income − $10,742 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,047
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,406
Total Expenses
$10,742
Mortgage P&I
74%
$6,178
Property Taxes
15%
$1,258
Home Insurance
5%
$448
HOA
0%
$0
Property Management
12%
$1,009
CapEx
4%
$336
Vacancy
3%
$252
Maintenance
4%
$336
Other
11%
$925