Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.92% first-year return on $245k initial cash invested.
-16.92%
Cash On Cash
2.71%
Cap Rate
0.43
DSCR
$5,574
Rent
-$3,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,574 income − $9,025 expenses = $3,451 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,574
Total Expenses
$9,025
Mortgage P&I
102%
$5,664
Property Taxes
19%
$1,050
Home Insurance
7%
$416
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613