Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.48% first-year return on $244k initial cash invested.
-16.48%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$5,518
Rent
-$3,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,518 income − $8,871 expenses = $3,353 out of pocket
Investment Breakdown
|
Purchase Price
$1077k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,770
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,518
Total Expenses
$8,871
Mortgage P&I
107%
$5,885
Property Taxes
13%
$724
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$607