Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.28% first-year return on $279k initial cash invested.
-16.28%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$5,049
Rent
-$3,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,049 income − $8,828 expenses = $3,779 out of pocket
Investment Breakdown
|
Purchase Price
$1241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$248k
Closing costs
1%
$12,407
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,049
Total Expenses
$8,828
Mortgage P&I
124%
$6,274
Property Taxes
7%
$378
Home Insurance
9%
$460
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555