Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $246k initial cash invested.
-10.05%
Cash On Cash
3.98%
Cap Rate
0.67
DSCR
$6,579
Rent
-$2,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,579 income − $8,638 expenses = $2,059 out of pocket
Investment Breakdown
|
Purchase Price
$1085k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,579
Total Expenses
$8,638
Mortgage P&I
82%
$5,395
Property Taxes
10%
$627
Home Insurance
6%
$380
HOA
0%
$0
Property Management
12%
$789
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724