Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $244k initial cash invested.
-14.18%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$6,108
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,108 income − $8,989 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,749
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,108
Total Expenses
$8,989
Mortgage P&I
90%
$5,510
Property Taxes
16%
$950
Home Insurance
6%
$376
HOA
1%
$77
Property Management
12%
$733
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$672