Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $245k initial cash invested.
-12.78%
Cash On Cash
3.85%
Cap Rate
0.6
DSCR
$7,072
Rent
-$2,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,072 income − $9,676 expenses = $2,604 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,786
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,072
Total Expenses
$9,676
Mortgage P&I
82%
$5,785
Property Taxes
14%
$1,007
Home Insurance
5%
$385
HOA
1%
$94
Property Management
12%
$849
CapEx
4%
$283
Vacancy
3%
$212
Maintenance
4%
$283
Other
11%
$778