Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.51% first-year return on $245k initial cash invested.
-14.51%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$6,078
Rent
-$2,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,078 income − $9,038 expenses = $2,960 out of pocket
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$216k
Closing costs
1%
$10,802
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,078
Total Expenses
$9,038
Mortgage P&I
92%
$5,572
Property Taxes
17%
$1,032
Home Insurance
6%
$368
HOA
0%
$0
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$669