Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $241k initial cash invested.
-12.36%
Cash On Cash
3.9%
Cap Rate
0.61
DSCR
$7,022
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,022 income − $9,500 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$1060k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,596
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,022
Total Expenses
$9,500
Mortgage P&I
80%
$5,644
Property Taxes
15%
$1,084
Home Insurance
5%
$384
HOA
0%
$0
Property Management
12%
$843
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772