Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $245k initial cash invested.
-12.48%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$5,674
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,674 income − $8,221 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$1081k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,808
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,674
Total Expenses
$8,221
Mortgage P&I
95%
$5,374
Property Taxes
9%
$533
Home Insurance
7%
$385
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624