Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.7% first-year return on $227k initial cash invested.
-13.7%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$5,847
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $8,433 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$1079k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$227k
Downpayment
20%
$216k
Closing costs
1%
$10,789
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$5,847
Total Expenses
$8,433
Mortgage P&I
93%
$5,423
Property Taxes
11%
$644
Home Insurance
6%
$378
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643