Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.63% first-year return on $241k initial cash invested.
-8.63%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$6,561
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,561 income − $8,295 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$1063k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$213k
Closing costs
1%
$10,626
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,561
Total Expenses
$8,295
Mortgage P&I
80%
$5,277
Property Taxes
6%
$396
Home Insurance
6%
$392
HOA
0%
$0
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722