Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.32% first-year return on $242k initial cash invested.
-14.32%
Cash On Cash
3.81%
Cap Rate
0.56
DSCR
$5,607
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,607 income − $8,488 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$1064k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$213k
Closing costs
1%
$10,643
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,607
Total Expenses
$8,488
Mortgage P&I
108%
$6,040
Property Taxes
3%
$157
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617