Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.95% first-year return on $245k initial cash invested.
-11.95%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$6,334
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $8,770 expenses = $2,436 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,791
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$8,770
Mortgage P&I
88%
$5,565
Property Taxes
11%
$667
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697