Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $271k initial cash invested.
-8.38%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$7,755
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,755 income − $9,645 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,755
Total Expenses
$9,645
Mortgage P&I
79%
$6,131
Property Taxes
6%
$439
Home Insurance
6%
$438
HOA
0%
$0
Property Management
12%
$931
CapEx
4%
$310
Vacancy
3%
$233
Maintenance
4%
$310
Other
11%
$853