Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.38% first-year return on $277k initial cash invested.
-7.38%
Cash On Cash
4.84%
Cap Rate
0.79
DSCR
$10,136
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$10,136 income − $11,841 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,353
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,136
Total Expenses
$11,841
Mortgage P&I
62%
$6,287
Property Taxes
16%
$1,656
Home Insurance
4%
$453
HOA
0%
$0
Property Management
12%
$1,216
CapEx
4%
$405
Vacancy
3%
$304
Maintenance
4%
$405
Other
11%
$1,115