Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.99% first-year return on $242k initial cash invested.
-11.99%
Cash On Cash
3.72%
Cap Rate
0.61
DSCR
$7,008
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,008 income − $9,427 expenses = $2,419 out of pocket
Investment Breakdown
|
Purchase Price
$1068k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$214k
Closing costs
1%
$10,675
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,008
Total Expenses
$9,427
Mortgage P&I
78%
$5,448
Property Taxes
15%
$1,027
Home Insurance
5%
$385
HOA
3%
$185
Property Management
12%
$841
CapEx
4%
$280
Vacancy
3%
$210
Maintenance
4%
$280
Other
11%
$771