Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.86% first-year return on $277k initial cash invested.
-15.86%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$6,036
Rent
-$3,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,036 income − $9,700 expenses = $3,664 out of pocket
Investment Breakdown
|
Purchase Price
$1234k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,344
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,036
Total Expenses
$9,700
Mortgage P&I
106%
$6,368
Property Taxes
10%
$583
Home Insurance
12%
$698
HOA
0%
$0
Property Management
12%
$724
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$664