Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.14% first-year return on $278k initial cash invested.
-18.14%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$4,762
Rent
-$4,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,762 income − $8,966 expenses = $4,204 out of pocket
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,385
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,762
Total Expenses
$8,966
Mortgage P&I
130%
$6,190
Property Taxes
15%
$710
Home Insurance
9%
$448
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524