Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $244k initial cash invested.
-8.52%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$9,748
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,748 income − $11,482 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,771
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$9,748
Total Expenses
$11,482
Mortgage P&I
56%
$5,410
Property Taxes
13%
$1,258
Home Insurance
5%
$525
HOA
10%
$975
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072