Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.58% first-year return on $278k initial cash invested.
-14.58%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$6,238
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,238 income − $9,613 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$1237k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$247k
Closing costs
1%
$12,370
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,238
Total Expenses
$9,613
Mortgage P&I
99%
$6,174
Property Taxes
10%
$641
Home Insurance
6%
$402
HOA
4%
$274
Property Management
12%
$749
CapEx
4%
$250
Vacancy
3%
$187
Maintenance
4%
$250
Other
11%
$686