Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.74% first-year return on $244k initial cash invested.
-10.74%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$7,233
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,233 income − $9,417 expenses = $2,184 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,765
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,233
Total Expenses
$9,417
Mortgage P&I
74%
$5,332
Property Taxes
17%
$1,218
Home Insurance
6%
$408
HOA
0%
$0
Property Management
12%
$868
CapEx
4%
$289
Vacancy
3%
$217
Maintenance
4%
$289
Other
11%
$796