Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $243k initial cash invested.
-12.29%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$5,964
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,964 income − $8,458 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$1074k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$243k
Downpayment
20%
$215k
Closing costs
1%
$10,738
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,964
Total Expenses
$8,458
Mortgage P&I
89%
$5,318
Property Taxes
13%
$770
Home Insurance
6%
$341
HOA
0%
$0
Property Management
12%
$716
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$656