Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.18% first-year return on $244k initial cash invested.
-10.18%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$6,465
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,465 income − $8,535 expenses = $2,070 out of pocket
Investment Breakdown
|
Purchase Price
$1076k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,465
Total Expenses
$8,535
Mortgage P&I
84%
$5,422
Property Taxes
6%
$362
Home Insurance
6%
$402
HOA
2%
$150
Property Management
12%
$776
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$711