Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.2% first-year return on $245k initial cash invested.
-15.2%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$6,058
Rent
-$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,058 income − $9,156 expenses = $3,098 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,789
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,058
Total Expenses
$9,156
Mortgage P&I
93%
$5,658
Property Taxes
18%
$1,061
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$666