Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.43% first-year return on $245k initial cash invested.
-14.43%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$5,226
Rent
-$2,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,226 income − $8,167 expenses = $2,941 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,790
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,226
Total Expenses
$8,167
Mortgage P&I
103%
$5,399
Property Taxes
11%
$571
Home Insurance
7%
$378
HOA
1%
$42
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575