Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.01% first-year return on $277k initial cash invested.
-16.01%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$6,045
Rent
-$3,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $9,745 expenses = $3,700 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,347
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$9,745
Mortgage P&I
111%
$6,683
Property Taxes
4%
$262
Home Insurance
7%
$453
HOA
5%
$292
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665