Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.31% first-year return on $246k initial cash invested.
-15.31%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$5,980
Rent
-$3,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,980 income − $9,113 expenses = $3,133 out of pocket
Investment Breakdown
|
Purchase Price
$1084k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$246k
Downpayment
20%
$217k
Closing costs
1%
$10,839
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,980
Total Expenses
$9,113
Mortgage P&I
95%
$5,659
Property Taxes
17%
$1,036
Home Insurance
6%
$385
HOA
0%
$0
Property Management
12%
$718
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$658