Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.62% first-year return on $242k initial cash invested.
-14.62%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$5,643
Rent
-$2,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $8,595 expenses = $2,952 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,679
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,643
Total Expenses
$8,595
Mortgage P&I
94%
$5,293
Property Taxes
17%
$965
Home Insurance
7%
$385
HOA
1%
$33
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621