Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.59% first-year return on $246k initial cash invested.
-9.59%
Cash On Cash
4.24%
Cap Rate
0.69
DSCR
$6,888
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,888 income − $8,855 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$1087k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,869
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,888
Total Expenses
$8,855
Mortgage P&I
80%
$5,529
Property Taxes
9%
$632
Home Insurance
5%
$350
HOA
0%
$0
Property Management
12%
$827
CapEx
4%
$276
Vacancy
3%
$207
Maintenance
4%
$276
Other
11%
$758