Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.75% first-year return on $244k initial cash invested.
-15.75%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$6,045
Rent
-$3,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,045 income − $9,248 expenses = $3,203 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%
$10,761
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,045
Total Expenses
$9,248
Mortgage P&I
90%
$5,450
Property Taxes
16%
$978
Home Insurance
6%
$385
HOA
6%
$380
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$665