Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.53% first-year return on $246k initial cash invested.
-10.53%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$6,783
Rent
-$2,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,783 income − $8,943 expenses = $2,160 out of pocket
Investment Breakdown
|
Purchase Price
$1086k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,859
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,783
Total Expenses
$8,943
Mortgage P&I
81%
$5,481
Property Taxes
11%
$777
Home Insurance
6%
$380
HOA
0%
$0
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746