Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.13% first-year return on $276k initial cash invested.
-17.13%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$5,846
Rent
-$3,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $9,781 expenses = $3,935 out of pocket
Investment Breakdown
|
Purchase Price
$1227k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$276k
Downpayment
20%
$245k
Closing costs
1%
$12,267
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,846
Total Expenses
$9,781
Mortgage P&I
108%
$6,291
Property Taxes
19%
$1,117
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643