Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.42% first-year return on $244k initial cash invested.
-14.42%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,791
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,791 income − $7,720 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,791
Total Expenses
$7,720
Mortgage P&I
113%
$5,436
Property Taxes
6%
$278
Home Insurance
8%
$376
HOA
0%
$0
Property Management
12%
$575
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$527